[KNM] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 8.82%
YoY- -57.61%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 282,748 285,572 172,059 163,216 151,758 140,884 118,156 79.00%
PBT 50,224 49,636 12,935 17,538 18,462 18,612 34,223 29.17%
Tax -12,608 -14,104 1,531 -2,264 -4,426 -6,304 -5,000 85.36%
NP 37,616 35,532 14,466 15,274 14,036 12,308 29,223 18.34%
-
NP to SH 37,616 35,532 14,466 15,274 14,036 12,308 29,223 18.34%
-
Tax Rate 25.10% 28.41% -11.84% 12.91% 23.97% 33.87% 14.61% -
Total Cost 245,132 250,040 157,593 147,941 137,722 128,576 88,933 96.70%
-
Net Worth 131,081 123,538 111,140 103,245 83,338 81,760 52,398 84.38%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 4,274 - 4,386 - - -
Div Payout % - - 29.55% - 31.25% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 131,081 123,538 111,140 103,245 83,338 81,760 52,398 84.38%
NOSH 147,282 147,069 142,488 141,432 43,862 43,957 29,272 193.91%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.30% 12.44% 8.41% 9.36% 9.25% 8.74% 24.73% -
ROE 28.70% 28.76% 13.02% 14.79% 16.84% 15.05% 55.77% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 191.98 194.17 120.75 115.40 345.99 320.50 403.64 -39.09%
EPS 25.54 24.16 10.16 10.80 32.00 28.00 99.83 -59.73%
DPS 0.00 0.00 3.00 0.00 10.00 0.00 0.00 -
NAPS 0.89 0.84 0.78 0.73 1.90 1.86 1.79 -37.26%
Adjusted Per Share Value based on latest NOSH - 141,337
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.99 7.06 4.25 4.03 3.75 3.48 2.92 79.04%
EPS 0.93 0.88 0.36 0.38 0.35 0.30 0.72 18.62%
DPS 0.00 0.00 0.11 0.00 0.11 0.00 0.00 -
NAPS 0.0324 0.0305 0.0275 0.0255 0.0206 0.0202 0.013 83.92%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.27 1.21 1.42 0.94 2.24 2.09 2.14 -
P/RPS 0.66 0.62 1.18 0.81 0.65 0.65 0.53 15.76%
P/EPS 4.97 5.01 13.99 8.70 7.00 7.46 2.14 75.46%
EY 20.11 19.97 7.15 11.49 14.29 13.40 46.65 -42.96%
DY 0.00 0.00 2.11 0.00 4.46 0.00 0.00 -
P/NAPS 1.43 1.44 1.82 1.29 1.18 1.12 1.20 12.41%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 25/05/05 25/02/05 23/11/04 30/08/04 25/05/04 27/02/04 -
Price 1.50 1.21 1.42 1.05 2.75 2.12 2.00 -
P/RPS 0.78 0.62 1.18 0.91 0.79 0.66 0.50 34.54%
P/EPS 5.87 5.01 13.99 9.72 8.59 7.57 2.00 105.12%
EY 17.03 19.97 7.15 10.29 11.64 13.21 49.92 -51.20%
DY 0.00 0.00 2.11 0.00 3.64 0.00 0.00 -
P/NAPS 1.69 1.44 1.82 1.44 1.45 1.14 1.12 31.58%

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