[KNM] YoY TTM 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- -20.09%
YoY- -6.95%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,343,317 1,786,718 1,591,386 2,274,989 1,995,587 1,159,358 758,636 20.65%
PBT 41,573 -139,958 -31,298 373,965 363,660 163,380 148,435 -19.09%
Tax 62,889 60,782 203,945 -91,627 -58,213 -4,012 -23,590 -
NP 104,462 -79,176 172,647 282,338 305,447 159,368 124,845 -2.92%
-
NP to SH 107,669 -78,794 167,873 284,345 305,568 161,418 118,770 -1.62%
-
Tax Rate -151.27% - - 24.50% 16.01% 2.46% 15.89% -
Total Cost 2,238,855 1,865,894 1,418,739 1,992,651 1,690,140 999,990 633,791 23.38%
-
Net Worth 1,584,690 1,654,364 0 1,931,144 1,704,659 0 240,937 36.84%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 41,545 - - -
Div Payout % - - - - 13.60% - - -
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 1,584,690 1,654,364 0 1,931,144 1,704,659 0 240,937 36.84%
NOSH 978,203 978,914 3,950,281 3,941,111 3,788,131 1,035,738 240,937 26.27%
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 4.46% -4.43% 10.85% 12.41% 15.31% 13.75% 16.46% -
ROE 6.79% -4.76% 0.00% 14.72% 17.93% 0.00% 49.29% -
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 239.55 182.52 40.29 57.72 52.68 111.94 314.87 -4.45%
EPS 11.01 -8.05 4.25 7.21 8.07 15.58 49.29 -22.08%
DPS 0.00 0.00 0.00 0.00 1.10 0.00 0.00 -
NAPS 1.62 1.69 0.00 0.49 0.45 0.00 1.00 8.36%
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 57.92 44.16 39.33 56.23 49.32 28.66 18.75 20.66%
EPS 2.66 -1.95 4.15 7.03 7.55 3.99 2.94 -1.65%
DPS 0.00 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 0.3917 0.4089 0.00 0.4773 0.4213 0.00 0.0596 36.82%
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 0.66 4.52 5.16 9.57 4.13 0.96 -18.54%
P/EPS 6.18 -14.91 42.83 41.30 62.48 29.64 6.15 0.08%
EY 16.19 -6.71 2.33 2.42 1.60 3.37 16.27 -0.08%
DY 0.00 0.00 0.00 0.00 0.22 0.00 0.00 -
P/NAPS 0.42 0.71 0.00 6.08 11.20 0.00 3.03 -28.03%
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 0.67 4.32 5.27 4.14 5.32 1.35 -27.23%
P/EPS 4.36 -15.28 40.94 42.14 27.03 38.18 8.62 -10.72%
EY 22.93 -6.54 2.44 2.37 3.70 2.62 11.60 12.01%
DY 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
P/NAPS 0.30 0.73 0.00 6.20 4.84 0.00 4.25 -35.68%

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