[KNM] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -3.24%
YoY- -37.6%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 331,215 318,767 386,330 262,796 262,223 248,009 251,745 20.04%
PBT 61,443 64,890 72,011 33,596 44,861 12,912 41,257 30.38%
Tax -7,318 -13,153 -12,109 1,746 -5,365 11,716 -7,288 0.27%
NP 54,125 51,737 59,902 35,342 39,496 24,628 33,969 36.38%
-
NP to SH 54,125 51,736 61,005 37,075 38,318 25,020 28,262 54.15%
-
Tax Rate 11.91% 20.27% 16.82% -5.20% 11.96% -90.74% 17.66% -
Total Cost 277,090 267,030 326,428 227,454 222,727 223,381 217,776 17.40%
-
Net Worth 597,892 550,479 517,869 465,376 426,042 244,854 344,541 44.35%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 41,545 - - - - - -
Div Payout % - 80.30% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 597,892 550,479 517,869 465,376 426,042 244,854 344,541 44.35%
NOSH 1,048,934 1,038,640 1,035,738 258,542 258,207 244,854 240,937 166.38%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 16.34% 16.23% 15.51% 13.45% 15.06% 9.93% 13.49% -
ROE 9.05% 9.40% 11.78% 7.97% 8.99% 10.22% 8.20% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 31.58 30.69 37.30 101.65 101.56 101.29 104.49 -54.93%
EPS 5.16 1.41 5.89 14.34 14.84 2.45 11.73 -42.13%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.53 0.50 1.80 1.65 1.00 1.43 -45.80%
Adjusted Per Share Value based on latest NOSH - 258,542
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.19 7.88 9.55 6.50 6.48 6.13 6.22 20.11%
EPS 1.34 1.28 1.51 0.92 0.95 0.62 0.70 54.11%
DPS 0.00 1.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1478 0.1361 0.128 0.115 0.1053 0.0605 0.0852 44.32%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 7.07 10.27 4.62 6.90 5.65 4.40 3.03 -
P/RPS 22.39 33.46 12.39 6.79 5.56 4.34 2.90 290.14%
P/EPS 137.02 206.18 78.44 48.12 38.07 43.06 25.83 203.85%
EY 0.73 0.49 1.27 2.08 2.63 2.32 3.87 -67.07%
DY 0.00 0.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.40 19.38 9.24 3.83 3.42 4.40 2.12 224.28%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 22/11/07 29/08/07 25/05/07 26/02/07 23/11/06 -
Price 8.47 8.47 5.95 4.44 6.50 6.05 4.25 -
P/RPS 26.82 27.60 15.95 4.37 6.40 5.97 4.07 251.08%
P/EPS 164.15 170.04 101.02 30.96 43.80 59.21 36.23 173.55%
EY 0.61 0.59 0.99 3.23 2.28 1.69 2.76 -63.41%
DY 0.00 0.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.86 15.98 11.90 2.47 3.94 6.05 2.97 192.24%

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