[KNM] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1171.35%
YoY- -307.32%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 430,682 487,586 609,497 445,185 418,359 458,348 746,204 -8.74%
PBT 30,495 20,844 22,879 -144,941 41,032 28,762 127,818 -21.23%
Tax -14,749 -15,313 18,859 28,942 19,539 3,907 -24,524 -8.12%
NP 15,746 5,531 41,738 -115,999 60,571 32,669 103,294 -26.90%
-
NP to SH 16,435 6,323 44,117 -116,295 56,094 31,923 103,416 -26.39%
-
Tax Rate 48.37% 73.46% -82.43% - -47.62% -13.58% 19.19% -
Total Cost 414,936 482,055 567,759 561,184 357,788 425,679 642,910 -7.03%
-
Net Worth 1,919,976 1,456,326 1,584,690 1,654,364 1,738,123 1,931,144 1,704,659 2.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,919,976 1,456,326 1,584,690 1,654,364 1,738,123 1,931,144 1,704,659 2.00%
NOSH 1,535,981 1,456,326 978,203 978,914 3,950,281 3,941,111 3,788,131 -13.96%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.66% 1.13% 6.85% -26.06% 14.48% 7.13% 13.84% -
ROE 0.86% 0.43% 2.78% -7.03% 3.23% 1.65% 6.07% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 28.04 33.48 62.31 45.48 10.59 11.63 19.70 6.05%
EPS 1.07 0.43 4.51 -11.88 1.42 0.81 2.73 -14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.00 1.62 1.69 0.44 0.49 0.45 18.55%
Adjusted Per Share Value based on latest NOSH - 978,914
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 10.64 12.05 15.06 11.00 10.34 11.33 18.44 -8.75%
EPS 0.41 0.16 1.09 -2.87 1.39 0.79 2.56 -26.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4745 0.36 0.3917 0.4089 0.4296 0.4773 0.4213 2.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.905 0.41 0.68 1.20 1.82 2.98 5.04 -
P/RPS 3.23 1.22 1.09 2.64 17.19 25.62 25.59 -29.16%
P/EPS 84.58 94.43 15.08 -10.10 128.17 367.90 184.62 -12.19%
EY 1.18 1.06 6.63 -9.90 0.78 0.27 0.54 13.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.41 0.42 0.71 4.14 6.08 11.20 -36.69%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 28/11/13 20/11/12 22/11/11 24/11/10 26/11/09 26/11/08 -
Price 0.59 0.445 0.48 1.23 1.74 3.04 2.18 -
P/RPS 2.10 1.33 0.77 2.70 16.43 26.14 11.07 -24.18%
P/EPS 55.14 102.49 10.64 -10.35 122.54 375.31 79.85 -5.98%
EY 1.81 0.98 9.40 -9.66 0.82 0.27 1.25 6.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.30 0.73 3.95 6.20 4.84 -32.19%

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