[KNM] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -8.88%
YoY- -22.98%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,591,386 1,631,375 1,687,422 1,839,574 2,274,989 2,562,845 2,722,989 -30.07%
PBT -31,298 -43,568 13,415 138,112 373,965 473,021 517,226 -
Tax 203,945 188,313 187,183 119,734 -91,627 -120,058 -137,826 -
NP 172,647 144,745 200,598 257,846 282,338 352,963 379,400 -40.80%
-
NP to SH 167,873 143,702 200,978 259,093 284,345 355,838 380,709 -42.03%
-
Tax Rate - - -1,395.33% -86.69% 24.50% 25.38% 26.65% -
Total Cost 1,418,739 1,486,630 1,486,824 1,581,728 1,992,651 2,209,882 2,343,589 -28.41%
-
Net Worth 0 0 0 1,886,339 1,931,144 1,883,604 1,765,021 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 0 0 0 1,886,339 1,931,144 1,883,604 1,765,021 -
NOSH 3,950,281 3,928,888 3,954,313 3,929,873 3,941,111 3,924,175 3,922,270 0.47%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.85% 8.87% 11.89% 14.02% 12.41% 13.77% 13.93% -
ROE 0.00% 0.00% 0.00% 13.74% 14.72% 18.89% 21.57% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.29 41.52 42.67 46.81 57.72 65.31 69.42 -30.39%
EPS 4.25 3.66 5.08 6.59 7.21 9.07 9.71 -42.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.48 0.49 0.48 0.45 -
Adjusted Per Share Value based on latest NOSH - 3,929,873
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 39.33 40.32 41.71 45.47 56.23 63.34 67.30 -30.07%
EPS 4.15 3.55 4.97 6.40 7.03 8.80 9.41 -42.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.4662 0.4773 0.4656 0.4362 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.82 2.04 2.88 3.08 2.98 3.36 1.54 -
P/RPS 4.52 4.91 6.75 6.58 5.16 5.14 2.22 60.57%
P/EPS 42.83 55.77 56.67 46.72 41.30 37.05 15.87 93.72%
EY 2.33 1.79 1.76 2.14 2.42 2.70 6.30 -48.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 6.42 6.08 7.00 3.42 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 30/08/10 25/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 1.74 1.94 1.92 3.22 3.04 3.08 3.22 -
P/RPS 4.32 4.67 4.50 6.88 5.27 4.72 4.64 -4.64%
P/EPS 40.94 53.04 37.78 48.84 42.14 33.97 33.17 15.04%
EY 2.44 1.89 2.65 2.05 2.37 2.94 3.01 -13.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 6.71 6.20 6.42 7.16 -

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