[KNM] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -38.59%
YoY- 188.69%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 343,883 246,278 141,374 71,393 172,059 122,412 75,879 173.10%
PBT 54,146 39,304 25,112 12,409 12,935 13,154 9,231 224.19%
Tax -13,008 -9,417 -6,304 -3,526 1,531 -1,698 -2,213 224.65%
NP 41,138 29,887 18,808 8,883 14,466 11,456 7,018 224.05%
-
NP to SH 41,138 29,887 18,808 8,883 14,466 11,456 7,018 224.05%
-
Tax Rate 24.02% 23.96% 25.10% 28.41% -11.84% 12.91% 23.97% -
Total Cost 302,745 216,391 122,566 62,510 157,593 110,956 68,861 167.64%
-
Net Worth 155,209 141,476 131,081 123,538 111,140 103,245 83,338 51.20%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 7,390 - - - 4,274 - 2,193 124.27%
Div Payout % 17.97% - - - 29.55% - 31.25% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 155,209 141,476 131,081 123,538 111,140 103,245 83,338 51.20%
NOSH 147,818 147,371 147,282 147,069 142,488 141,432 43,862 124.28%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.96% 12.14% 13.30% 12.44% 8.41% 9.36% 9.25% -
ROE 26.50% 21.13% 14.35% 7.19% 13.02% 11.10% 8.42% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 232.64 167.11 95.99 48.54 120.75 86.55 172.99 21.77%
EPS 27.83 20.28 12.77 6.04 10.16 8.10 16.00 44.48%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 5.00 0.00%
NAPS 1.05 0.96 0.89 0.84 0.78 0.73 1.90 -32.58%
Adjusted Per Share Value based on latest NOSH - 147,069
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.51 6.10 3.50 1.77 4.26 3.03 1.88 172.88%
EPS 1.02 0.74 0.47 0.22 0.36 0.28 0.17 229.11%
DPS 0.18 0.00 0.00 0.00 0.11 0.00 0.05 134.34%
NAPS 0.0384 0.035 0.0324 0.0306 0.0275 0.0256 0.0206 51.29%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.79 1.85 1.27 1.21 1.42 0.94 2.24 -
P/RPS 0.77 1.11 1.32 2.49 1.18 1.09 1.29 -29.04%
P/EPS 6.43 9.12 9.95 20.03 13.99 11.60 14.00 -40.38%
EY 15.55 10.96 10.06 4.99 7.15 8.62 7.14 67.77%
DY 2.79 0.00 0.00 0.00 2.11 0.00 2.23 16.06%
P/NAPS 1.70 1.93 1.43 1.44 1.82 1.29 1.18 27.47%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 22/11/05 22/08/05 25/05/05 25/02/05 23/11/04 30/08/04 -
Price 2.40 1.62 1.50 1.21 1.42 1.05 2.75 -
P/RPS 1.03 0.97 1.56 2.49 1.18 1.21 1.59 -25.07%
P/EPS 8.62 7.99 11.75 20.03 13.99 12.96 17.19 -36.80%
EY 11.60 12.52 8.51 4.99 7.15 7.71 5.82 58.17%
DY 2.08 0.00 0.00 0.00 2.11 0.00 1.82 9.28%
P/NAPS 2.29 1.69 1.69 1.44 1.82 1.44 1.45 35.50%

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