[KNM] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 12.61%
YoY- 389.85%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 69,981 71,393 49,647 46,533 40,658 35,221 35,155 58.31%
PBT 12,701 12,409 -219 3,923 4,578 4,653 5,463 75.58%
Tax -2,778 -3,526 3,229 515 -637 -1,576 -3,266 -10.23%
NP 9,923 8,883 3,010 4,438 3,941 3,077 2,197 173.48%
-
NP to SH 9,923 8,883 3,010 4,438 3,941 3,077 2,197 173.48%
-
Tax Rate 21.87% 28.41% - -13.13% 13.91% 33.87% 59.78% -
Total Cost 60,058 62,510 46,637 42,095 36,717 32,144 32,958 49.24%
-
Net Worth 131,030 123,538 111,142 103,176 83,198 81,760 45,202 103.43%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - 2,189 - - -
Div Payout % - - - - 55.56% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 131,030 123,538 111,142 103,176 83,198 81,760 45,202 103.43%
NOSH 147,225 147,069 142,489 141,337 43,788 43,957 25,252 224.28%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 14.18% 12.44% 6.06% 9.54% 9.69% 8.74% 6.25% -
ROE 7.57% 7.19% 2.71% 4.30% 4.74% 3.76% 4.86% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 47.53 48.54 34.84 32.92 92.85 80.13 139.21 -51.18%
EPS 6.74 6.04 2.11 3.14 9.00 7.00 8.70 -15.66%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.89 0.84 0.78 0.73 1.90 1.86 1.79 -37.26%
Adjusted Per Share Value based on latest NOSH - 141,337
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.73 1.76 1.23 1.15 1.00 0.87 0.87 58.19%
EPS 0.25 0.22 0.07 0.11 0.10 0.08 0.05 192.68%
DPS 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.0324 0.0305 0.0275 0.0255 0.0206 0.0202 0.0112 103.15%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.27 1.21 1.42 0.94 2.24 2.09 2.14 -
P/RPS 2.67 2.49 4.08 2.86 2.41 2.61 1.54 44.36%
P/EPS 18.84 20.03 67.22 29.94 24.89 29.86 24.60 -16.30%
EY 5.31 4.99 1.49 3.34 4.02 3.35 4.07 19.41%
DY 0.00 0.00 0.00 0.00 2.23 0.00 0.00 -
P/NAPS 1.43 1.44 1.82 1.29 1.18 1.12 1.20 12.41%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 25/05/05 25/02/05 23/11/04 30/08/04 25/05/04 27/02/04 -
Price 1.50 1.21 1.42 1.05 2.75 2.12 2.00 -
P/RPS 3.16 2.49 4.08 3.19 2.96 2.65 1.44 68.94%
P/EPS 22.26 20.03 67.22 33.44 30.56 30.29 22.99 -2.13%
EY 4.49 4.99 1.49 2.99 3.27 3.30 4.35 2.13%
DY 0.00 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 1.69 1.44 1.82 1.44 1.45 1.14 1.12 31.58%

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