[KNM] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -5.29%
YoY- -50.5%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 328,370 282,748 285,572 172,059 163,216 151,758 140,884 75.70%
PBT 52,405 50,224 49,636 12,935 17,538 18,462 18,612 99.27%
Tax -12,556 -12,608 -14,104 1,531 -2,264 -4,426 -6,304 58.23%
NP 39,849 37,616 35,532 14,466 15,274 14,036 12,308 118.69%
-
NP to SH 39,849 37,616 35,532 14,466 15,274 14,036 12,308 118.69%
-
Tax Rate 23.96% 25.10% 28.41% -11.84% 12.91% 23.97% 33.87% -
Total Cost 288,521 245,132 250,040 157,593 147,941 137,722 128,576 71.31%
-
Net Worth 141,476 131,081 123,538 111,140 103,245 83,338 81,760 44.08%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 4,274 - 4,386 - -
Div Payout % - - - 29.55% - 31.25% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 141,476 131,081 123,538 111,140 103,245 83,338 81,760 44.08%
NOSH 147,371 147,282 147,069 142,488 141,432 43,862 43,957 123.83%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.14% 13.30% 12.44% 8.41% 9.36% 9.25% 8.74% -
ROE 28.17% 28.70% 28.76% 13.02% 14.79% 16.84% 15.05% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 222.82 191.98 194.17 120.75 115.40 345.99 320.50 -21.50%
EPS 27.04 25.54 24.16 10.16 10.80 32.00 28.00 -2.29%
DPS 0.00 0.00 0.00 3.00 0.00 10.00 0.00 -
NAPS 0.96 0.89 0.84 0.78 0.73 1.90 1.86 -35.63%
Adjusted Per Share Value based on latest NOSH - 142,489
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.12 6.99 7.06 4.25 4.03 3.75 3.48 75.83%
EPS 0.98 0.93 0.88 0.36 0.38 0.35 0.30 120.00%
DPS 0.00 0.00 0.00 0.11 0.00 0.11 0.00 -
NAPS 0.035 0.0324 0.0305 0.0275 0.0255 0.0206 0.0202 44.21%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.85 1.27 1.21 1.42 0.94 2.24 2.09 -
P/RPS 0.83 0.66 0.62 1.18 0.81 0.65 0.65 17.68%
P/EPS 6.84 4.97 5.01 13.99 8.70 7.00 7.46 -5.61%
EY 14.62 20.11 19.97 7.15 11.49 14.29 13.40 5.97%
DY 0.00 0.00 0.00 2.11 0.00 4.46 0.00 -
P/NAPS 1.93 1.43 1.44 1.82 1.29 1.18 1.12 43.68%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 22/08/05 25/05/05 25/02/05 23/11/04 30/08/04 25/05/04 -
Price 1.62 1.50 1.21 1.42 1.05 2.75 2.12 -
P/RPS 0.73 0.78 0.62 1.18 0.91 0.79 0.66 6.94%
P/EPS 5.99 5.87 5.01 13.99 9.72 8.59 7.57 -14.43%
EY 16.69 17.03 19.97 7.15 10.29 11.64 13.21 16.85%
DY 0.00 0.00 0.00 2.11 0.00 3.64 0.00 -
P/NAPS 1.69 1.69 1.44 1.82 1.44 1.45 1.14 29.98%

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