[KNM] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 37.65%
YoY- 184.38%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 660,978 409,233 174,340 343,883 246,278 141,374 71,393 340.31%
PBT 134,633 93,376 28,473 54,146 39,304 25,112 12,409 389.38%
Tax -21,072 -13,784 -7,697 -13,008 -9,417 -6,304 -3,526 228.96%
NP 113,561 79,592 20,776 41,138 29,887 18,808 8,883 445.89%
-
NP to SH 107,486 79,224 19,806 41,138 29,887 18,808 8,883 426.26%
-
Tax Rate 15.65% 14.76% 27.03% 24.02% 23.96% 25.10% 28.41% -
Total Cost 547,417 329,641 153,564 302,745 216,391 122,566 62,510 324.29%
-
Net Worth 344,552 238,154 176,919 155,209 141,476 131,081 123,538 98.01%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 7,390 - - - -
Div Payout % - - - 17.97% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 344,552 238,154 176,919 155,209 141,476 131,081 123,538 98.01%
NOSH 240,945 150,730 149,931 147,818 147,371 147,282 147,069 38.93%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 17.18% 19.45% 11.92% 11.96% 12.14% 13.30% 12.44% -
ROE 31.20% 33.27% 11.19% 26.50% 21.13% 14.35% 7.19% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 274.33 271.50 116.28 232.64 167.11 95.99 48.54 216.95%
EPS 44.61 52.56 13.21 27.83 20.28 12.77 6.04 278.79%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.43 1.58 1.18 1.05 0.96 0.89 0.84 42.52%
Adjusted Per Share Value based on latest NOSH - 147,844
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.36 10.13 4.31 8.51 6.10 3.50 1.77 339.83%
EPS 2.66 1.96 0.49 1.02 0.74 0.47 0.22 425.99%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.0853 0.0589 0.0438 0.0384 0.035 0.0324 0.0306 97.94%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.03 3.00 2.50 1.79 1.85 1.27 1.21 -
P/RPS 1.10 1.10 2.15 0.77 1.11 1.32 2.49 -41.96%
P/EPS 6.79 5.71 18.93 6.43 9.12 9.95 20.03 -51.35%
EY 14.72 17.52 5.28 15.55 10.96 10.06 4.99 105.55%
DY 0.00 0.00 0.00 2.79 0.00 0.00 0.00 -
P/NAPS 2.12 1.90 2.12 1.70 1.93 1.43 1.44 29.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 23/08/06 08/06/06 23/02/06 22/11/05 22/08/05 25/05/05 -
Price 4.25 3.90 2.92 2.40 1.62 1.50 1.21 -
P/RPS 1.55 1.44 2.51 1.03 0.97 1.56 2.49 -27.07%
P/EPS 9.53 7.42 22.10 8.62 7.99 11.75 20.03 -39.02%
EY 10.50 13.48 4.52 11.60 12.52 8.51 4.99 64.13%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 2.97 2.47 2.47 2.29 1.69 1.69 1.44 61.95%

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