[KNM] QoQ Quarter 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- 19.25%
YoY- 81.89%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 416,516 458,348 439,257 525,453 851,931 746,204 599,401 -21.49%
PBT -80,900 28,762 65,304 124,946 154,938 127,818 109,509 -
Tax 138,932 3,907 4,550 -27,655 -72,470 -24,524 -13,218 -
NP 58,032 32,669 69,854 97,291 82,468 103,294 96,291 -28.58%
-
NP to SH 57,301 31,923 71,420 98,449 82,554 103,416 96,291 -29.18%
-
Tax Rate - -13.58% -6.97% 22.13% 46.77% 19.19% 12.07% -
Total Cost 358,484 425,679 369,403 428,162 769,463 642,910 503,110 -20.17%
-
Net Worth 1,886,339 1,931,144 1,883,604 1,765,021 1,758,094 1,704,659 1,401,368 21.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 57,329 - - -
Div Payout % - - - - 69.44% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,886,339 1,931,144 1,883,604 1,765,021 1,758,094 1,704,659 1,401,368 21.84%
NOSH 3,929,873 3,941,111 3,924,175 3,922,270 3,821,944 3,788,131 1,061,642 138.72%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.93% 7.13% 15.90% 18.52% 9.68% 13.84% 16.06% -
ROE 3.04% 1.65% 3.79% 5.58% 4.70% 6.07% 6.87% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.60 11.63 11.19 13.40 22.29 19.70 56.46 -67.11%
EPS 5.78 0.81 1.82 2.51 2.16 2.73 9.07 -25.88%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.48 0.49 0.48 0.45 0.46 0.45 1.32 -48.95%
Adjusted Per Share Value based on latest NOSH - 3,922,270
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.29 11.33 10.86 12.99 21.06 18.44 14.82 -21.53%
EPS 1.42 0.79 1.77 2.43 2.04 2.56 2.38 -29.06%
DPS 0.00 0.00 0.00 0.00 1.42 0.00 0.00 -
NAPS 0.4662 0.4773 0.4656 0.4362 0.4345 0.4213 0.3464 21.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.08 2.98 3.36 1.54 1.62 5.04 8.47 -
P/RPS 29.06 25.62 30.02 11.50 7.27 25.59 15.00 55.21%
P/EPS 211.24 367.90 184.62 61.35 75.00 184.62 93.38 72.06%
EY 0.47 0.27 0.54 1.63 1.33 0.54 1.07 -42.12%
DY 0.00 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 6.42 6.08 7.00 3.42 3.52 11.20 6.42 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 24/02/09 26/11/08 26/08/08 -
Price 3.22 3.04 3.08 3.22 1.60 2.18 6.44 -
P/RPS 30.38 26.14 27.52 24.04 7.18 11.07 11.41 91.76%
P/EPS 220.84 375.31 169.23 128.29 74.07 79.85 71.00 112.64%
EY 0.45 0.27 0.59 0.78 1.35 1.25 1.41 -53.20%
DY 0.00 0.00 0.00 0.00 0.94 0.00 0.00 -
P/NAPS 6.71 6.20 6.42 7.16 3.48 4.84 4.88 23.58%

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