[KNM] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 13.18%
YoY- 86.68%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,136,607 1,598,802 1,687,422 2,722,989 1,299,108 996,870 446,883 29.76%
PBT -146,183 52,528 13,415 517,226 231,940 163,932 69,169 -
Tax 68,714 48,919 187,183 -137,826 -30,834 -7,024 -16,106 -
NP -77,469 101,447 200,598 379,400 201,106 156,908 53,063 -
-
NP to SH -75,730 96,884 200,978 380,709 203,941 151,017 52,093 -
-
Tax Rate - -93.13% -1,395.33% 26.65% 13.29% 4.28% 23.28% -
Total Cost 2,214,076 1,497,355 1,486,824 2,343,589 1,098,002 839,962 393,820 33.31%
-
Net Worth 1,586,151 1,754,661 0 1,765,021 0 258,207 149,931 48.11%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 41,545 - - -
Div Payout % - - - - 20.37% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,586,151 1,754,661 0 1,765,021 0 258,207 149,931 48.11%
NOSH 979,106 980,257 3,954,313 3,922,270 1,048,934 258,207 149,931 36.67%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -3.63% 6.35% 11.89% 13.93% 15.48% 15.74% 11.87% -
ROE -4.77% 5.52% 0.00% 21.57% 0.00% 58.49% 34.74% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 218.22 163.10 42.67 69.42 123.85 386.07 298.06 -5.05%
EPS -7.73 9.88 5.08 9.71 19.44 58.49 34.74 -
DPS 0.00 0.00 0.00 0.00 3.96 0.00 0.00 -
NAPS 1.62 1.79 0.00 0.45 0.00 1.00 1.00 8.36%
Adjusted Per Share Value based on latest NOSH - 3,922,270
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 52.88 39.57 41.76 67.39 32.15 24.67 11.06 29.76%
EPS -1.87 2.40 4.97 9.42 5.05 3.74 1.29 -
DPS 0.00 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 0.3926 0.4343 0.00 0.4368 0.00 0.0639 0.0371 48.11%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.83 2.76 2.88 1.54 7.07 5.65 2.50 -
P/RPS 0.38 1.69 6.75 2.22 5.71 1.46 0.84 -12.37%
P/EPS -10.73 27.93 56.67 15.87 36.36 9.66 7.20 -
EY -9.32 3.58 1.76 6.30 2.75 10.35 13.90 -
DY 0.00 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 0.51 1.54 0.00 3.42 0.00 5.65 2.50 -23.25%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 26/05/11 25/05/10 28/05/09 27/05/08 25/05/07 08/06/06 -
Price 0.71 2.53 1.92 3.22 8.47 6.50 2.92 -
P/RPS 0.33 1.55 4.50 4.64 6.84 1.68 0.98 -16.57%
P/EPS -9.18 25.60 37.78 33.17 43.56 11.11 8.40 -
EY -10.89 3.91 2.65 3.01 2.30 9.00 11.90 -
DY 0.00 0.00 0.00 0.00 0.47 0.00 0.00 -
P/NAPS 0.44 1.41 0.00 7.16 0.00 6.50 2.92 -27.03%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment