[KNM] YoY Annual (Unaudited) 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
YoY- -22.54%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,394,593 1,963,778 1,559,103 1,839,575 2,528,750 1,230,116 908,987 17.50%
PBT 11,293 -155,882 46,510 138,114 453,705 215,358 147,545 -34.81%
Tax 59,052 62,100 75,963 119,733 -117,530 -28,882 -9,356 -
NP 70,345 -93,782 122,473 257,847 336,175 186,476 138,189 -10.63%
-
NP to SH 72,283 -91,766 118,201 260,556 336,383 188,133 132,506 -9.59%
-
Tax Rate -522.91% - -163.33% -86.69% 25.90% 13.41% 6.34% -
Total Cost 2,324,248 2,057,560 1,436,630 1,581,728 2,192,575 1,043,640 770,798 20.17%
-
Net Worth 1,266,569 1,574,742 1,691,647 7,926,131 1,758,365 550,235 369,648 22.76%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 57,338 41,527 12,240 -
Div Payout % - - - - 17.05% 22.07% 9.24% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,266,569 1,574,742 1,691,647 7,926,131 1,758,365 550,235 369,648 22.76%
NOSH 1,038,171 978,100 983,515 3,943,348 3,822,534 1,038,180 244,800 27.19%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.94% -4.78% 7.86% 14.02% 13.29% 15.16% 15.20% -
ROE 5.71% -5.83% 6.99% 3.29% 19.13% 34.19% 35.85% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 230.65 200.77 158.52 46.65 66.15 118.49 371.32 -7.62%
EPS 6.96 -9.38 12.02 26.29 8.80 5.12 12.97 -9.84%
DPS 0.00 0.00 0.00 0.00 1.50 4.00 5.00 -
NAPS 1.22 1.61 1.72 2.01 0.46 0.53 1.51 -3.48%
Adjusted Per Share Value based on latest NOSH - 3,929,873
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 59.19 48.54 38.54 45.47 62.50 30.40 22.47 17.50%
EPS 1.79 -2.27 2.92 6.44 8.31 4.65 3.28 -9.59%
DPS 0.00 0.00 0.00 0.00 1.42 1.03 0.30 -
NAPS 0.313 0.3892 0.4181 1.9591 0.4346 0.136 0.0914 22.74%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.46 0.99 2.84 3.08 1.62 10.27 4.40 -
P/RPS 0.20 0.49 1.79 6.60 2.45 8.67 1.18 -25.58%
P/EPS 6.61 -10.55 23.63 46.61 18.41 56.67 8.13 -3.38%
EY 15.14 -9.48 4.23 2.15 5.43 1.76 12.30 3.51%
DY 0.00 0.00 0.00 0.00 0.93 0.39 1.14 -
P/NAPS 0.38 0.61 1.65 1.53 3.52 19.38 2.91 -28.75%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 23/02/11 25/02/10 24/02/09 26/02/08 26/02/07 -
Price 0.465 0.94 2.83 3.22 1.60 8.47 6.05 -
P/RPS 0.20 0.47 1.79 6.90 2.42 7.15 1.63 -29.48%
P/EPS 6.68 -10.02 23.55 48.73 18.18 46.74 11.18 -8.21%
EY 14.97 -9.98 4.25 2.05 5.50 2.14 8.95 8.94%
DY 0.00 0.00 0.00 0.00 0.94 0.47 0.83 -
P/NAPS 0.38 0.58 1.65 1.60 3.48 15.98 4.01 -32.45%

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