[KNM] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 15.08%
YoY- 41.25%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,528,750 2,235,758 1,861,232 1,324,860 1,230,116 1,215,132 1,050,038 79.18%
PBT 453,705 398,358 341,902 245,772 215,358 200,622 156,912 102.30%
Tax -117,530 -60,080 -41,072 -29,272 -28,882 -20,972 -7,240 535.72%
NP 336,175 338,278 300,830 216,500 186,476 179,650 149,672 71.08%
-
NP to SH 336,383 338,441 300,830 216,500 188,133 181,861 150,782 70.32%
-
Tax Rate 25.90% 15.08% 12.01% 11.91% 13.41% 10.45% 4.61% -
Total Cost 2,192,575 1,897,480 1,560,402 1,108,360 1,043,640 1,035,481 900,366 80.51%
-
Net Worth 1,758,365 1,702,294 1,400,196 597,892 550,235 517,828 465,376 141.61%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 57,338 - - - 41,527 - - -
Div Payout % 17.05% - - - 22.07% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,758,365 1,702,294 1,400,196 597,892 550,235 517,828 465,376 141.61%
NOSH 3,822,534 3,782,876 1,060,754 1,048,934 1,038,180 1,035,656 258,542 497.49%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.29% 15.13% 16.16% 16.34% 15.16% 14.78% 14.25% -
ROE 19.13% 19.88% 21.48% 36.21% 34.19% 35.12% 32.40% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 66.15 59.10 175.46 126.31 118.49 117.33 406.14 -70.01%
EPS 8.80 8.95 28.36 20.64 5.12 17.56 58.32 -71.49%
DPS 1.50 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.46 0.45 1.32 0.57 0.53 0.50 1.80 -59.56%
Adjusted Per Share Value based on latest NOSH - 1,048,934
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 62.50 55.26 46.00 32.75 30.40 30.03 25.95 79.20%
EPS 8.31 8.37 7.44 5.35 4.65 4.49 3.73 70.16%
DPS 1.42 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 0.4346 0.4207 0.3461 0.1478 0.136 0.128 0.115 141.64%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.62 5.04 8.47 7.07 10.27 4.62 6.90 -
P/RPS 2.45 8.53 4.83 5.60 8.67 3.94 1.70 27.44%
P/EPS 18.41 56.33 29.87 34.25 56.67 26.31 11.83 34.11%
EY 5.43 1.78 3.35 2.92 1.76 3.80 8.45 -25.43%
DY 0.93 0.00 0.00 0.00 0.39 0.00 0.00 -
P/NAPS 3.52 11.20 6.42 12.40 19.38 9.24 3.83 -5.44%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 26/11/08 26/08/08 27/05/08 26/02/08 22/11/07 29/08/07 -
Price 1.60 2.18 6.44 8.47 8.47 5.95 4.44 -
P/RPS 2.42 3.69 3.67 6.71 7.15 5.07 1.09 69.77%
P/EPS 18.18 24.37 22.71 41.04 46.74 33.88 7.61 78.23%
EY 5.50 4.10 4.40 2.44 2.14 2.95 13.14 -43.89%
DY 0.94 0.00 0.00 0.00 0.47 0.00 0.00 -
P/NAPS 3.48 4.84 4.88 14.86 15.98 11.90 2.47 25.54%

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