[KNM] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -20.81%
YoY- -20.5%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,376,032 1,869,980 1,566,493 1,897,410 2,235,758 1,215,132 881,304 17.95%
PBT 80,784 -182,489 66,136 292,018 398,358 200,622 179,510 -12.44%
Tax 67,494 66,442 86,684 -25,598 -60,080 -20,972 -28,096 -
NP 148,278 -116,046 152,820 266,420 338,278 179,650 151,414 -0.34%
-
NP to SH 150,681 -115,232 147,429 269,057 338,441 181,861 143,314 0.83%
-
Tax Rate -83.55% - -131.07% 8.77% 15.08% 10.45% 15.65% -
Total Cost 2,227,753 1,986,026 1,413,673 1,630,990 1,897,480 1,035,481 729,889 20.41%
-
Net Worth 1,583,718 1,654,094 1,731,376 1,931,222 1,702,294 517,828 344,552 28.91%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,583,718 1,654,094 1,731,376 1,931,222 1,702,294 517,828 344,552 28.91%
NOSH 977,603 978,754 3,934,946 3,941,269 3,782,876 1,035,656 240,945 26.26%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.24% -6.21% 9.76% 14.04% 15.13% 14.78% 17.18% -
ROE 9.51% -6.97% 8.52% 13.93% 19.88% 35.12% 41.59% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 243.05 191.06 39.81 48.14 59.10 117.33 365.77 -6.57%
EPS 15.41 -11.77 3.75 6.83 8.95 17.56 59.48 -20.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.69 0.44 0.49 0.45 0.50 1.43 2.09%
Adjusted Per Share Value based on latest NOSH - 3,941,111
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 58.73 46.22 38.72 46.90 55.26 30.03 21.78 17.96%
EPS 3.72 -2.85 3.64 6.65 8.37 4.49 3.54 0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3914 0.4088 0.4279 0.4773 0.4207 0.128 0.0852 28.90%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.68 1.20 1.82 2.98 5.04 4.62 3.03 -
P/RPS 0.28 0.63 4.57 6.19 8.53 3.94 0.83 -16.55%
P/EPS 4.41 -10.19 48.58 43.65 56.33 26.31 5.09 -2.35%
EY 22.67 -9.81 2.06 2.29 1.78 3.80 19.63 2.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.71 4.14 6.08 11.20 9.24 2.12 -23.62%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 22/11/11 24/11/10 26/11/09 26/11/08 22/11/07 23/11/06 -
Price 0.48 1.23 1.74 3.04 2.18 5.95 4.25 -
P/RPS 0.20 0.64 4.37 6.31 3.69 5.07 1.16 -25.37%
P/EPS 3.11 -10.45 46.44 44.53 24.37 33.88 7.15 -12.94%
EY 32.11 -9.57 2.15 2.25 4.10 2.95 14.00 14.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.73 3.95 6.20 4.84 11.90 2.97 -31.73%

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