[KNM] YoY Cumulative 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- 18.79%
YoY- -20.5%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,782,024 1,402,485 1,174,870 1,423,058 1,676,819 911,349 660,978 17.95%
PBT 60,588 -136,867 49,602 219,014 298,769 150,467 134,633 -12.44%
Tax 50,621 49,832 65,013 -19,199 -45,060 -15,729 -21,072 -
NP 111,209 -87,035 114,615 199,815 253,709 134,738 113,561 -0.34%
-
NP to SH 113,011 -86,424 110,572 201,793 253,831 136,396 107,486 0.83%
-
Tax Rate -83.55% - -131.07% 8.77% 15.08% 10.45% 15.65% -
Total Cost 1,670,815 1,489,520 1,060,255 1,223,243 1,423,110 776,611 547,417 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 7.14% -5.22% 6.39% 10.45% 14.91% 26.34% 31.20% -
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 182.28 143.29 29.86 36.11 44.33 88.00 274.33 -6.58%
EPS 11.56 -8.83 2.81 5.12 6.71 13.17 44.61 -20.13%
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 44.05 34.66 29.04 35.17 41.44 22.53 16.34 17.95%
EPS 2.79 -2.14 2.73 4.99 6.27 3.37 2.66 0.79%
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 0.37 0.84 6.10 8.25 11.37 5.25 1.10 -16.59%
P/EPS 5.88 -13.59 64.77 58.20 75.11 35.08 6.79 -2.36%
EY 17.00 -7.36 1.54 1.72 1.33 2.85 14.72 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 0.26 0.86 5.83 8.42 4.92 6.76 1.55 -25.71%
P/EPS 4.15 -13.93 61.92 59.38 32.49 45.18 9.53 -12.92%
EY 24.08 -7.18 1.61 1.68 3.08 2.21 10.50 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