[KNM] YoY Quarter 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
QoQ- 79.5%
YoY- -30.59%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 612,569 561,293 384,233 416,516 851,931 318,767 248,009 16.24%
PBT -49,295 -19,015 -3,092 -80,900 154,938 64,890 12,912 -
Tax 8,431 12,268 10,950 138,932 -72,470 -13,153 11,716 -5.33%
NP -40,864 -6,747 7,858 58,032 82,468 51,737 24,628 -
-
NP to SH -40,728 -5,342 7,629 57,301 82,554 51,736 25,020 -
-
Tax Rate - - - - 46.77% 20.27% -90.74% -
Total Cost 653,433 568,040 376,375 358,484 769,463 267,030 223,381 19.56%
-
Net Worth 1,040,887 965,161 982,428 1,886,339 1,758,094 550,479 244,854 27.24%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 57,329 41,545 - -
Div Payout % - - - - 69.44% 80.30% - -
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 1,040,887 965,161 982,428 1,886,339 1,758,094 550,479 244,854 27.24%
NOSH 1,040,887 965,161 982,428 3,929,873 3,821,944 1,038,640 244,854 27.24%
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 -6.67% -1.20% 2.05% 13.93% 9.68% 16.23% 9.93% -
ROE -3.91% -0.55% 0.78% 3.04% 4.70% 9.40% 10.22% -
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 58.85 58.16 39.11 10.60 22.29 30.69 101.29 -8.64%
EPS -3.92 -0.55 0.78 5.78 2.16 1.41 2.45 -
DPS 0.00 0.00 0.00 0.00 1.50 4.00 0.00 -
NAPS 1.00 1.00 1.00 0.48 0.46 0.53 1.00 0.00%
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 15.14 13.87 9.50 10.29 21.06 7.88 6.13 16.24%
EPS -1.01 -0.13 0.19 1.42 2.04 1.28 0.62 -
DPS 0.00 0.00 0.00 0.00 1.42 1.03 0.00 -
NAPS 0.2573 0.2386 0.2428 0.4662 0.4345 0.1361 0.0605 27.25%
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 0.78 1.70 7.26 29.06 7.27 33.46 4.34 -24.85%
P/EPS -11.76 -178.87 365.72 211.24 75.00 206.18 43.06 -
EY -8.51 -0.56 0.27 0.47 1.33 0.49 2.32 -
DY 0.00 0.00 0.00 0.00 0.93 0.39 0.00 -
P/NAPS 0.46 0.99 2.84 6.42 3.52 19.38 4.40 -31.34%
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 0.79 1.62 7.24 30.38 7.18 27.60 5.97 -28.59%
P/EPS -11.88 -169.83 364.43 220.84 74.07 170.04 59.21 -
EY -8.41 -0.59 0.27 0.45 1.35 0.59 1.69 -
DY 0.00 0.00 0.00 0.00 0.94 0.47 0.00 -
P/NAPS 0.47 0.94 2.83 6.71 3.48 15.98 6.05 -34.65%

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