[KNM] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 72.55%
YoY- 12.94%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,172,527 957,300 756,511 964,710 930,616 525,019 409,233 19.15%
PBT 37,709 8,075 8,570 190,252 170,951 78,456 93,376 -14.01%
Tax 31,762 20,890 45,474 -23,105 -20,536 -3,620 -13,784 -
NP 69,471 28,965 54,044 167,147 150,415 74,836 79,592 -2.23%
-
NP to SH 68,894 29,872 54,478 169,872 150,415 75,391 79,224 -2.29%
-
Tax Rate -84.23% -258.70% -530.62% 12.14% 12.01% 4.61% 14.76% -
Total Cost 1,103,056 928,335 702,467 797,563 780,201 450,183 329,641 22.27%
-
Net Worth 1,602,640 1,792,320 1,606,905 1,887,466 1,400,196 465,376 238,154 37.36%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,602,640 1,792,320 1,606,905 1,887,466 1,400,196 465,376 238,154 37.36%
NOSH 977,219 979,409 3,919,280 3,932,222 1,060,754 258,542 150,730 36.51%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.92% 3.03% 7.14% 17.33% 16.16% 14.25% 19.45% -
ROE 4.30% 1.67% 3.39% 9.00% 10.74% 16.20% 33.27% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 119.99 97.74 19.30 24.53 87.73 203.07 271.50 -12.71%
EPS 7.05 3.05 1.39 4.32 14.18 29.16 52.56 -28.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.83 0.41 0.48 1.32 1.80 1.58 0.62%
Adjusted Per Share Value based on latest NOSH - 3,924,175
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 28.98 23.66 18.70 23.84 23.00 12.98 10.11 19.16%
EPS 1.70 0.74 1.35 4.20 3.72 1.86 1.96 -2.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3961 0.443 0.3972 0.4665 0.3461 0.115 0.0589 37.34%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.70 1.88 2.04 3.36 8.47 6.90 3.00 -
P/RPS 0.58 1.92 10.57 13.70 9.65 3.40 1.10 -10.10%
P/EPS 9.93 61.64 146.76 77.78 59.73 23.66 5.71 9.65%
EY 10.07 1.62 0.68 1.29 1.67 4.23 17.52 -8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.03 4.98 7.00 6.42 3.83 1.90 -21.91%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 22/08/11 30/08/10 27/08/09 26/08/08 29/08/07 23/08/06 -
Price 0.70 1.48 1.94 3.08 6.44 4.44 3.90 -
P/RPS 0.58 1.51 10.05 12.55 7.34 2.19 1.44 -14.05%
P/EPS 9.93 48.52 139.57 71.30 45.42 15.23 7.42 4.97%
EY 10.07 2.06 0.72 1.40 2.20 6.57 13.48 -4.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.81 4.73 6.42 4.88 2.47 2.47 -25.25%

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