[KNM] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 37.93%
YoY- 41.98%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,676,819 930,616 331,215 1,230,116 911,349 525,019 262,223 243.35%
PBT 298,769 170,951 61,443 215,358 150,467 78,456 44,861 252.75%
Tax -45,060 -20,536 -7,318 -28,882 -15,729 -3,620 -5,365 311.58%
NP 253,709 150,415 54,125 186,476 134,738 74,836 39,496 244.38%
-
NP to SH 253,831 150,415 54,125 188,133 136,396 75,391 38,318 251.50%
-
Tax Rate 15.08% 12.01% 11.91% 13.41% 10.45% 4.61% 11.96% -
Total Cost 1,423,110 780,201 277,090 1,043,640 776,611 450,183 222,727 243.17%
-
Net Worth 1,702,294 1,400,196 597,892 550,235 517,828 465,376 426,042 151.16%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 41,527 - - - -
Div Payout % - - - 22.07% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,702,294 1,400,196 597,892 550,235 517,828 465,376 426,042 151.16%
NOSH 3,782,876 1,060,754 1,048,934 1,038,180 1,035,656 258,542 258,207 495.81%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.13% 16.16% 16.34% 15.16% 14.78% 14.25% 15.06% -
ROE 14.91% 10.74% 9.05% 34.19% 26.34% 16.20% 8.99% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 44.33 87.73 31.58 118.49 88.00 203.07 101.56 -42.37%
EPS 6.71 14.18 5.16 5.12 13.17 29.16 14.84 -41.00%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.45 1.32 0.57 0.53 0.50 1.80 1.65 -57.84%
Adjusted Per Share Value based on latest NOSH - 1,038,640
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 41.50 23.03 8.20 30.45 22.56 12.99 6.49 243.34%
EPS 6.28 3.72 1.34 4.66 3.38 1.87 0.95 251.01%
DPS 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
NAPS 0.4213 0.3466 0.148 0.1362 0.1282 0.1152 0.1054 151.22%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 5.04 8.47 7.07 10.27 4.62 6.90 5.65 -
P/RPS 11.37 9.65 22.39 8.67 5.25 3.40 5.56 60.90%
P/EPS 75.11 59.73 137.02 56.67 35.08 23.66 38.07 57.11%
EY 1.33 1.67 0.73 1.76 2.85 4.23 2.63 -36.44%
DY 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
P/NAPS 11.20 6.42 12.40 19.38 9.24 3.83 3.42 120.05%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 27/05/08 26/02/08 22/11/07 29/08/07 25/05/07 -
Price 2.18 6.44 8.47 8.47 5.95 4.44 6.50 -
P/RPS 4.92 7.34 26.82 7.15 6.76 2.19 6.40 -16.04%
P/EPS 32.49 45.42 164.15 46.74 45.18 15.23 43.80 -18.01%
EY 3.08 2.20 0.61 2.14 2.21 6.57 2.28 22.13%
DY 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
P/NAPS 4.84 4.88 14.86 15.98 11.90 2.47 3.94 14.65%

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