[KNM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 80.92%
YoY- 26.9%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 930,616 331,215 1,230,116 911,349 525,019 262,223 908,987 1.58%
PBT 170,951 61,443 215,358 150,467 78,456 44,861 147,545 10.32%
Tax -20,536 -7,318 -28,882 -15,729 -3,620 -5,365 -9,356 68.97%
NP 150,415 54,125 186,476 134,738 74,836 39,496 138,189 5.81%
-
NP to SH 150,415 54,125 188,133 136,396 75,391 38,318 132,506 8.82%
-
Tax Rate 12.01% 11.91% 13.41% 10.45% 4.61% 11.96% 6.34% -
Total Cost 780,201 277,090 1,043,640 776,611 450,183 222,727 770,798 0.81%
-
Net Worth 1,400,196 597,892 550,235 517,828 465,376 426,042 369,648 143.19%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 41,527 - - - 12,240 -
Div Payout % - - 22.07% - - - 9.24% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,400,196 597,892 550,235 517,828 465,376 426,042 369,648 143.19%
NOSH 1,060,754 1,048,934 1,038,180 1,035,656 258,542 258,207 244,800 166.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.16% 16.34% 15.16% 14.78% 14.25% 15.06% 15.20% -
ROE 10.74% 9.05% 34.19% 26.34% 16.20% 8.99% 35.85% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 87.73 31.58 118.49 88.00 203.07 101.56 371.32 -61.81%
EPS 14.18 5.16 5.12 13.17 29.16 14.84 12.97 6.13%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 5.00 -
NAPS 1.32 0.57 0.53 0.50 1.80 1.65 1.51 -8.58%
Adjusted Per Share Value based on latest NOSH - 1,035,738
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 23.03 8.20 30.45 22.56 12.99 6.49 22.50 1.56%
EPS 3.72 1.34 4.66 3.38 1.87 0.95 3.28 8.76%
DPS 0.00 0.00 1.03 0.00 0.00 0.00 0.30 -
NAPS 0.3466 0.148 0.1362 0.1282 0.1152 0.1054 0.0915 143.19%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 8.47 7.07 10.27 4.62 6.90 5.65 4.40 -
P/RPS 9.65 22.39 8.67 5.25 3.40 5.56 1.18 306.43%
P/EPS 59.73 137.02 56.67 35.08 23.66 38.07 8.13 278.38%
EY 1.67 0.73 1.76 2.85 4.23 2.63 12.30 -73.61%
DY 0.00 0.00 0.39 0.00 0.00 0.00 1.14 -
P/NAPS 6.42 12.40 19.38 9.24 3.83 3.42 2.91 69.55%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 26/02/08 22/11/07 29/08/07 25/05/07 26/02/07 -
Price 6.44 8.47 8.47 5.95 4.44 6.50 6.05 -
P/RPS 7.34 26.82 7.15 6.76 2.19 6.40 1.63 172.94%
P/EPS 45.42 164.15 46.74 45.18 15.23 43.80 11.18 154.82%
EY 2.20 0.61 2.14 2.21 6.57 2.28 8.95 -60.79%
DY 0.00 0.00 0.47 0.00 0.00 0.00 0.83 -
P/NAPS 4.88 14.86 15.98 11.90 2.47 3.94 4.01 13.99%

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