[KNM] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 14.04%
YoY- 28.7%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 285,572 172,059 163,216 151,758 140,884 118,156 110,668 88.02%
PBT 49,636 12,935 17,538 18,462 18,612 34,223 38,346 18.75%
Tax -14,104 1,531 -2,264 -4,426 -6,304 -5,000 -2,312 233.49%
NP 35,532 14,466 15,274 14,036 12,308 29,223 36,034 -0.93%
-
NP to SH 35,532 14,466 15,274 14,036 12,308 29,223 36,034 -0.93%
-
Tax Rate 28.41% -11.84% 12.91% 23.97% 33.87% 14.61% 6.03% -
Total Cost 250,040 157,593 147,941 137,722 128,576 88,933 74,633 123.73%
-
Net Worth 123,538 111,140 103,245 83,338 81,760 52,398 39,791 112.67%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 4,274 - 4,386 - - - -
Div Payout % - 29.55% - 31.25% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 123,538 111,140 103,245 83,338 81,760 52,398 39,791 112.67%
NOSH 147,069 142,488 141,432 43,862 43,957 29,272 22,868 245.43%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 12.44% 8.41% 9.36% 9.25% 8.74% 24.73% 32.56% -
ROE 28.76% 13.02% 14.79% 16.84% 15.05% 55.77% 90.56% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 194.17 120.75 115.40 345.99 320.50 403.64 483.93 -45.56%
EPS 24.16 10.16 10.80 32.00 28.00 99.83 157.57 -71.32%
DPS 0.00 3.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 0.84 0.78 0.73 1.90 1.86 1.79 1.74 -38.43%
Adjusted Per Share Value based on latest NOSH - 43,788
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.07 4.26 4.04 3.76 3.49 2.92 2.74 88.01%
EPS 0.88 0.36 0.38 0.35 0.30 0.72 0.89 -0.74%
DPS 0.00 0.11 0.00 0.11 0.00 0.00 0.00 -
NAPS 0.0306 0.0275 0.0256 0.0206 0.0202 0.013 0.0098 113.48%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.21 1.42 0.94 2.24 2.09 2.14 2.07 -
P/RPS 0.62 1.18 0.81 0.65 0.65 0.53 0.43 27.60%
P/EPS 5.01 13.99 8.70 7.00 7.46 2.14 1.31 144.35%
EY 19.97 7.15 11.49 14.29 13.40 46.65 76.12 -58.98%
DY 0.00 2.11 0.00 4.46 0.00 0.00 0.00 -
P/NAPS 1.44 1.82 1.29 1.18 1.12 1.20 1.19 13.54%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 25/02/05 23/11/04 30/08/04 25/05/04 27/02/04 19/11/03 -
Price 1.21 1.42 1.05 2.75 2.12 2.00 2.15 -
P/RPS 0.62 1.18 0.91 0.79 0.66 0.50 0.44 25.66%
P/EPS 5.01 13.99 9.72 8.59 7.57 2.00 1.36 138.33%
EY 19.97 7.15 10.29 11.64 13.21 49.92 73.29 -57.93%
DY 0.00 2.11 0.00 3.64 0.00 0.00 0.00 -
P/NAPS 1.44 1.82 1.44 1.45 1.14 1.12 1.24 10.47%

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