[KNM] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -1.62%
YoY- -4.84%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,324,860 1,230,116 1,215,132 1,050,038 1,048,892 908,987 881,304 31.19%
PBT 245,772 215,358 200,622 156,912 179,444 147,545 179,510 23.27%
Tax -29,272 -28,882 -20,972 -7,240 -21,460 -9,356 -28,096 2.76%
NP 216,500 186,476 179,650 149,672 157,984 138,189 151,414 26.89%
-
NP to SH 216,500 188,133 181,861 150,782 153,272 132,506 143,314 31.62%
-
Tax Rate 11.91% 13.41% 10.45% 4.61% 11.96% 6.34% 15.65% -
Total Cost 1,108,360 1,043,640 1,035,481 900,366 890,908 770,798 729,889 32.08%
-
Net Worth 597,892 550,235 517,828 465,376 426,042 369,648 344,552 44.35%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 41,527 - - - 12,240 - -
Div Payout % - 22.07% - - - 9.24% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 597,892 550,235 517,828 465,376 426,042 369,648 344,552 44.35%
NOSH 1,048,934 1,038,180 1,035,656 258,542 258,207 244,800 240,945 166.37%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 16.34% 15.16% 14.78% 14.25% 15.06% 15.20% 17.18% -
ROE 36.21% 34.19% 35.12% 32.40% 35.98% 35.85% 41.59% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 126.31 118.49 117.33 406.14 406.22 371.32 365.77 -50.74%
EPS 20.64 5.12 17.56 58.32 59.36 12.97 59.48 -50.58%
DPS 0.00 4.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.57 0.53 0.50 1.80 1.65 1.51 1.43 -45.80%
Adjusted Per Share Value based on latest NOSH - 258,542
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 32.79 30.45 30.07 25.99 25.96 22.50 21.81 31.20%
EPS 5.36 4.66 4.50 3.73 3.79 3.28 3.55 31.57%
DPS 0.00 1.03 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.148 0.1362 0.1282 0.1152 0.1054 0.0915 0.0853 44.34%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 7.07 10.27 4.62 6.90 5.65 4.40 3.03 -
P/RPS 5.60 8.67 3.94 1.70 1.39 1.18 0.83 256.64%
P/EPS 34.25 56.67 26.31 11.83 9.52 8.13 5.09 256.00%
EY 2.92 1.76 3.80 8.45 10.51 12.30 19.63 -71.89%
DY 0.00 0.39 0.00 0.00 0.00 1.14 0.00 -
P/NAPS 12.40 19.38 9.24 3.83 3.42 2.91 2.12 224.28%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 22/11/07 29/08/07 25/05/07 26/02/07 23/11/06 -
Price 8.47 8.47 5.95 4.44 6.50 6.05 4.25 -
P/RPS 6.71 7.15 5.07 1.09 1.60 1.63 1.16 221.89%
P/EPS 41.04 46.74 33.88 7.61 10.95 11.18 7.15 220.23%
EY 2.44 2.14 2.95 13.14 9.13 8.95 14.00 -68.76%
DY 0.00 0.47 0.00 0.00 0.00 0.83 0.00 -
P/NAPS 14.86 15.98 11.90 2.47 3.94 4.01 2.97 192.24%

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