[KNM] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 64.54%
YoY- 115.86%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 599,401 331,215 318,767 386,330 262,796 262,223 248,009 80.19%
PBT 109,509 61,443 64,890 72,011 33,596 44,861 12,912 316.42%
Tax -13,218 -7,318 -13,153 -12,109 1,746 -5,365 11,716 -
NP 96,291 54,125 51,737 59,902 35,342 39,496 24,628 148.38%
-
NP to SH 96,291 54,125 51,736 61,005 37,075 38,318 25,020 145.78%
-
Tax Rate 12.07% 11.91% 20.27% 16.82% -5.20% 11.96% -90.74% -
Total Cost 503,110 277,090 267,030 326,428 227,454 222,727 223,381 71.90%
-
Net Worth 1,401,368 597,892 550,479 517,869 465,376 426,042 244,854 220.30%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 41,545 - - - - -
Div Payout % - - 80.30% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,401,368 597,892 550,479 517,869 465,376 426,042 244,854 220.30%
NOSH 1,061,642 1,048,934 1,038,640 1,035,738 258,542 258,207 244,854 166.13%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.06% 16.34% 16.23% 15.51% 13.45% 15.06% 9.93% -
ROE 6.87% 9.05% 9.40% 11.78% 7.97% 8.99% 10.22% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 56.46 31.58 30.69 37.30 101.65 101.56 101.29 -32.29%
EPS 9.07 5.16 1.41 5.89 14.34 14.84 2.45 139.50%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 0.57 0.53 0.50 1.80 1.65 1.00 20.35%
Adjusted Per Share Value based on latest NOSH - 1,035,738
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.84 8.20 7.89 9.56 6.50 6.49 6.14 80.19%
EPS 2.38 1.34 1.28 1.51 0.92 0.95 0.62 145.36%
DPS 0.00 0.00 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.3468 0.148 0.1362 0.1282 0.1152 0.1054 0.0606 220.28%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 8.47 7.07 10.27 4.62 6.90 5.65 4.40 -
P/RPS 15.00 22.39 33.46 12.39 6.79 5.56 4.34 128.76%
P/EPS 93.38 137.02 206.18 78.44 48.12 38.07 43.06 67.61%
EY 1.07 0.73 0.49 1.27 2.08 2.63 2.32 -40.33%
DY 0.00 0.00 0.39 0.00 0.00 0.00 0.00 -
P/NAPS 6.42 12.40 19.38 9.24 3.83 3.42 4.40 28.67%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 26/02/08 22/11/07 29/08/07 25/05/07 26/02/07 -
Price 6.44 8.47 8.47 5.95 4.44 6.50 6.05 -
P/RPS 11.41 26.82 27.60 15.95 4.37 6.40 5.97 54.06%
P/EPS 71.00 164.15 170.04 101.02 30.96 43.80 59.21 12.88%
EY 1.41 0.61 0.59 0.99 3.23 2.28 1.69 -11.38%
DY 0.00 0.00 0.47 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 14.86 15.98 11.90 2.47 3.94 6.05 -13.35%

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