[KNM] QoQ 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- 195.12%
YoY- 188.69%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 97,605 104,904 69,981 71,393 49,647 46,533 40,658 79.00%
PBT 14,843 14,192 12,701 12,409 -219 3,923 4,578 118.59%
Tax -3,592 -3,113 -2,778 -3,526 3,229 515 -637 215.81%
NP 11,251 11,079 9,923 8,883 3,010 4,438 3,941 100.85%
-
NP to SH 11,251 11,079 9,923 8,883 3,010 4,438 3,941 100.85%
-
Tax Rate 24.20% 21.93% 21.87% 28.41% - -13.13% 13.91% -
Total Cost 86,354 93,825 60,058 62,510 46,637 42,095 36,717 76.57%
-
Net Worth 155,237 141,434 131,030 123,538 111,142 103,176 83,198 51.38%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - 2,189 -
Div Payout % - - - - - - 55.56% -
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 155,237 141,434 131,030 123,538 111,142 103,176 83,198 51.38%
NOSH 147,844 147,327 147,225 147,069 142,489 141,337 43,788 124.56%
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 11.53% 10.56% 14.18% 12.44% 6.06% 9.54% 9.69% -
ROE 7.25% 7.83% 7.57% 7.19% 2.71% 4.30% 4.74% -
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 66.02 71.20 47.53 48.54 34.84 32.92 92.85 -20.28%
EPS 7.61 7.52 6.74 6.04 2.11 3.14 9.00 -10.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
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 2.42 2.60 1.73 1.77 1.23 1.15 1.01 78.77%
EPS 0.28 0.27 0.25 0.22 0.07 0.11 0.10 98.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 0.0384 0.035 0.0324 0.0306 0.0275 0.0255 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 2.71 2.60 2.67 2.49 4.08 2.86 2.41 8.11%
P/EPS 23.52 24.60 18.84 20.03 67.22 29.94 24.89 -3.69%
EY 4.25 4.06 5.31 4.99 1.49 3.34 4.02 3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.23 -
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 3.64 2.28 3.16 2.49 4.08 3.19 2.96 14.73%
P/EPS 31.54 21.54 22.26 20.03 67.22 33.44 30.56 2.12%
EY 3.17 4.64 4.49 4.99 1.49 2.99 3.27 -2.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
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