[KNM] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 11.65%
YoY- 149.64%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 234,893 174,340 97,605 104,904 69,981 71,393 49,647 182.63%
PBT 64,902 28,473 14,843 14,192 12,701 12,409 -219 -
Tax -6,087 -7,697 -3,592 -3,113 -2,778 -3,526 3,229 -
NP 58,815 20,776 11,251 11,079 9,923 8,883 3,010 629.42%
-
NP to SH 59,417 19,806 11,251 11,079 9,923 8,883 3,010 634.40%
-
Tax Rate 9.38% 27.03% 24.20% 21.93% 21.87% 28.41% - -
Total Cost 176,078 153,564 86,354 93,825 60,058 62,510 46,637 143.05%
-
Net Worth 238,150 176,919 155,237 141,434 131,030 123,538 111,142 66.43%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 238,150 176,919 155,237 141,434 131,030 123,538 111,142 66.43%
NOSH 150,728 149,931 147,844 147,327 147,225 147,069 142,489 3.82%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 25.04% 11.92% 11.53% 10.56% 14.18% 12.44% 6.06% -
ROE 24.95% 11.19% 7.25% 7.83% 7.57% 7.19% 2.71% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 155.84 116.28 66.02 71.20 47.53 48.54 34.84 172.22%
EPS 39.42 13.21 7.61 7.52 6.74 6.04 2.11 607.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.18 1.05 0.96 0.89 0.84 0.78 60.30%
Adjusted Per Share Value based on latest NOSH - 147,327
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.81 4.31 2.41 2.59 1.73 1.76 1.23 182.32%
EPS 1.47 0.49 0.28 0.27 0.25 0.22 0.07 665.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 0.0437 0.0384 0.035 0.0324 0.0305 0.0275 66.39%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.00 2.50 1.79 1.85 1.27 1.21 1.42 -
P/RPS 1.93 2.15 2.71 2.60 2.67 2.49 4.08 -39.37%
P/EPS 7.61 18.93 23.52 24.60 18.84 20.03 67.22 -76.69%
EY 13.14 5.28 4.25 4.06 5.31 4.99 1.49 328.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.12 1.70 1.93 1.43 1.44 1.82 2.91%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 08/06/06 23/02/06 22/11/05 22/08/05 25/05/05 25/02/05 -
Price 3.90 2.92 2.40 1.62 1.50 1.21 1.42 -
P/RPS 2.50 2.51 3.64 2.28 3.16 2.49 4.08 -27.92%
P/EPS 9.89 22.10 31.54 21.54 22.26 20.03 67.22 -72.22%
EY 10.11 4.52 3.17 4.64 4.49 4.99 1.49 259.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.47 2.29 1.69 1.69 1.44 1.82 22.64%

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