[KNM] QoQ Cumulative 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- 58.91%
YoY- 160.89%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 409,233 174,340 343,883 246,278 141,374 71,393 172,059 78.46%
PBT 93,376 28,473 54,146 39,304 25,112 12,409 12,935 274.87%
Tax -13,784 -7,697 -13,008 -9,417 -6,304 -3,526 1,531 -
NP 79,592 20,776 41,138 29,887 18,808 8,883 14,466 212.63%
-
NP to SH 79,224 19,806 41,138 29,887 18,808 8,883 14,466 211.66%
-
Tax Rate 14.76% 27.03% 24.02% 23.96% 25.10% 28.41% -11.84% -
Total Cost 329,641 153,564 302,745 216,391 122,566 62,510 157,593 63.77%
-
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 33.27% 11.19% 26.50% 21.13% 14.35% 7.19% 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 271.50 116.28 232.64 167.11 95.99 48.54 120.75 71.88%
EPS 52.56 13.21 27.83 20.28 12.77 6.04 10.16 200.01%
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 10.11 4.31 8.50 6.09 3.49 1.76 4.25 78.48%
EPS 1.96 0.49 1.02 0.74 0.46 0.22 0.36 210.44%
DPS 0.00 0.00 0.18 0.00 0.00 0.00 0.11 -
NAPS 0.0589 0.0437 0.0384 0.035 0.0324 0.0305 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 1.10 2.15 0.77 1.11 1.32 2.49 1.18 -4.58%
P/EPS 5.71 18.93 6.43 9.12 9.95 20.03 13.99 -45.06%
EY 17.52 5.28 15.55 10.96 10.06 4.99 7.15 82.05%
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 1.44 2.51 1.03 0.97 1.56 2.49 1.18 14.23%
P/EPS 7.42 22.10 8.62 7.99 11.75 20.03 13.99 -34.55%
EY 13.48 4.52 11.60 12.52 8.51 4.99 7.15 52.78%
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