[KNM] QoQ TTM 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- 8.4%
YoY- 35.05%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,528,751 1,995,587 1,635,713 1,299,108 1,230,116 1,159,358 1,024,773 82.10%
PBT 453,723 363,660 307,853 231,940 215,358 163,380 132,626 126.19%
Tax -117,489 -58,213 -45,798 -30,834 -28,881 -4,012 809 -
NP 336,234 305,447 262,055 201,106 186,477 159,368 133,435 84.65%
-
NP to SH 336,385 305,568 263,157 203,941 188,134 161,418 128,675 89.21%
-
Tax Rate 25.89% 16.01% 14.88% 13.29% 13.41% 2.46% -0.61% -
Total Cost 2,192,517 1,690,140 1,373,658 1,098,002 1,043,639 999,990 891,338 81.72%
-
Net Worth 1,758,094 1,704,659 1,061,642 0 550,479 0 258,542 256.84%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 41,545 41,545 41,545 41,545 - - -
Div Payout % - 13.60% 15.79% 20.37% 22.08% - - -
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 1,758,094 1,704,659 1,061,642 0 550,479 0 258,542 256.84%
NOSH 3,821,944 3,788,131 1,061,642 1,048,934 1,038,640 1,035,738 258,542 497.43%
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 13.30% 15.31% 16.02% 15.48% 15.16% 13.75% 13.02% -
ROE 19.13% 17.93% 24.79% 0.00% 34.18% 0.00% 49.77% -
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 66.16 52.68 154.07 123.85 118.44 111.94 396.37 -69.51%
EPS 8.80 8.07 24.79 19.44 18.11 15.58 49.77 -68.33%
DPS 0.00 1.10 3.91 3.96 4.00 0.00 0.00 -
NAPS 0.46 0.45 1.00 0.00 0.53 0.00 1.00 -40.26%
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 49.32 40.43 32.11 30.40 28.66 25.33 82.09%
EPS 8.31 7.55 6.50 5.04 4.65 3.99 3.18 89.16%
DPS 0.00 1.03 1.03 1.03 1.03 0.00 0.00 -
NAPS 0.4345 0.4213 0.2624 0.00 0.1361 0.00 0.0639 256.83%
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 9.57 5.50 5.71 8.67 4.13 1.74 25.49%
P/EPS 18.41 62.48 34.17 36.36 56.70 29.64 13.86 20.73%
EY 5.43 1.60 2.93 2.75 1.76 3.37 7.21 -17.15%
DY 0.00 0.22 0.46 0.56 0.39 0.00 0.00 -
P/NAPS 3.52 11.20 8.47 0.00 19.38 0.00 6.90 -36.02%
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 4.14 4.18 6.84 7.15 5.32 1.12 66.74%
P/EPS 18.18 27.03 25.98 43.56 46.76 38.18 8.92 60.40%
EY 5.50 3.70 3.85 2.30 2.14 2.62 11.21 -37.65%
DY 0.00 0.50 0.61 0.47 0.47 0.00 0.00 -
P/NAPS 3.48 4.84 6.44 0.00 15.98 0.00 4.44 -14.92%

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