[KNM] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 35.67%
YoY- 259.64%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 525,019 262,223 908,987 660,978 409,233 174,340 343,883 32.69%
PBT 78,456 44,861 147,545 134,633 93,376 28,473 54,146 28.13%
Tax -3,620 -5,365 -9,356 -21,072 -13,784 -7,697 -13,008 -57.47%
NP 74,836 39,496 138,189 113,561 79,592 20,776 41,138 49.18%
-
NP to SH 75,391 38,318 132,506 107,486 79,224 19,806 41,138 49.92%
-
Tax Rate 4.61% 11.96% 6.34% 15.65% 14.76% 27.03% 24.02% -
Total Cost 450,183 222,727 770,798 547,417 329,641 153,564 302,745 30.37%
-
Net Worth 465,376 426,042 369,648 344,552 238,154 176,919 155,209 108.35%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 12,240 - - - 7,390 -
Div Payout % - - 9.24% - - - 17.97% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 465,376 426,042 369,648 344,552 238,154 176,919 155,209 108.35%
NOSH 258,542 258,207 244,800 240,945 150,730 149,931 147,818 45.31%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.25% 15.06% 15.20% 17.18% 19.45% 11.92% 11.96% -
ROE 16.20% 8.99% 35.85% 31.20% 33.27% 11.19% 26.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 203.07 101.56 371.32 274.33 271.50 116.28 232.64 -8.68%
EPS 29.16 14.84 12.97 44.61 52.56 13.21 27.83 3.16%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.80 1.65 1.51 1.43 1.58 1.18 1.05 43.37%
Adjusted Per Share Value based on latest NOSH - 240,937
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.99 6.49 22.50 16.36 10.13 4.31 8.51 32.67%
EPS 1.87 0.95 3.28 2.66 1.96 0.49 1.02 49.96%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.18 -
NAPS 0.1152 0.1054 0.0915 0.0853 0.0589 0.0438 0.0384 108.42%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.90 5.65 4.40 3.03 3.00 2.50 1.79 -
P/RPS 3.40 5.56 1.18 1.10 1.10 2.15 0.77 169.88%
P/EPS 23.66 38.07 8.13 6.79 5.71 18.93 6.43 138.91%
EY 4.23 2.63 12.30 14.72 17.52 5.28 15.55 -58.11%
DY 0.00 0.00 1.14 0.00 0.00 0.00 2.79 -
P/NAPS 3.83 3.42 2.91 2.12 1.90 2.12 1.70 72.11%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 26/02/07 23/11/06 23/08/06 08/06/06 23/02/06 -
Price 4.44 6.50 6.05 4.25 3.90 2.92 2.40 -
P/RPS 2.19 6.40 1.63 1.55 1.44 2.51 1.03 65.57%
P/EPS 15.23 43.80 11.18 9.53 7.42 22.10 8.62 46.30%
EY 6.57 2.28 8.95 10.50 13.48 4.52 11.60 -31.61%
DY 0.00 0.00 0.83 0.00 0.00 0.00 2.08 -
P/NAPS 2.47 3.94 4.01 2.97 2.47 2.47 2.29 5.18%

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