[KNM] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 5.94%
YoY- 160.89%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 818,466 697,360 343,883 328,370 282,748 285,572 172,059 183.65%
PBT 186,752 113,892 54,146 52,405 50,224 49,636 12,935 495.83%
Tax -27,568 -30,788 -13,008 -12,556 -12,608 -14,104 1,531 -
NP 159,184 83,104 41,138 39,849 37,616 35,532 14,466 396.90%
-
NP to SH 158,448 79,224 41,138 39,849 37,616 35,532 14,466 395.36%
-
Tax Rate 14.76% 27.03% 24.02% 23.96% 25.10% 28.41% -11.84% -
Total Cost 659,282 614,256 302,745 288,521 245,132 250,040 157,593 160.31%
-
Net Worth 238,154 176,919 155,209 141,476 131,081 123,538 111,140 66.44%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 7,390 - - - 4,274 -
Div Payout % - - 17.97% - - - 29.55% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 238,154 176,919 155,209 141,476 131,081 123,538 111,140 66.44%
NOSH 150,730 149,931 147,818 147,371 147,282 147,069 142,488 3.83%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 19.45% 11.92% 11.96% 12.14% 13.30% 12.44% 8.41% -
ROE 66.53% 44.78% 26.50% 28.17% 28.70% 28.76% 13.02% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 543.00 465.12 232.64 222.82 191.98 194.17 120.75 173.19%
EPS 105.12 52.84 27.83 27.04 25.54 24.16 10.16 376.85%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 1.58 1.18 1.05 0.96 0.89 0.84 0.78 60.30%
Adjusted Per Share Value based on latest NOSH - 147,327
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 20.26 17.26 8.51 8.13 7.00 7.07 4.26 183.61%
EPS 3.92 1.96 1.02 0.99 0.93 0.88 0.36 393.42%
DPS 0.00 0.00 0.18 0.00 0.00 0.00 0.11 -
NAPS 0.0589 0.0438 0.0384 0.035 0.0324 0.0306 0.0275 66.39%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.00 2.50 1.79 1.85 1.27 1.21 1.42 -
P/RPS 0.55 0.54 0.77 0.83 0.66 0.62 1.18 -39.96%
P/EPS 2.85 4.73 6.43 6.84 4.97 5.01 13.99 -65.47%
EY 35.04 21.14 15.55 14.62 20.11 19.97 7.15 189.35%
DY 0.00 0.00 2.79 0.00 0.00 0.00 2.11 -
P/NAPS 1.90 2.12 1.70 1.93 1.43 1.44 1.82 2.91%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 08/06/06 23/02/06 22/11/05 22/08/05 25/05/05 25/02/05 -
Price 3.90 2.92 2.40 1.62 1.50 1.21 1.42 -
P/RPS 0.72 0.63 1.03 0.73 0.78 0.62 1.18 -28.12%
P/EPS 3.71 5.53 8.62 5.99 5.87 5.01 13.99 -58.82%
EY 26.95 18.10 11.60 16.69 17.03 19.97 7.15 142.78%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.11 -
P/NAPS 2.47 2.47 2.29 1.69 1.69 1.44 1.82 22.64%

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