[KNM] QoQ TTM 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- -14.79%
YoY- 26.66%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,299,108 1,230,116 1,159,358 1,024,773 996,870 908,987 758,636 43.08%
PBT 231,940 215,358 163,380 132,626 163,932 147,544 148,435 34.61%
Tax -30,834 -28,881 -4,012 809 -7,024 -9,356 -23,590 19.52%
NP 201,106 186,477 159,368 133,435 156,908 138,188 124,845 37.37%
-
NP to SH 203,941 188,134 161,418 128,675 151,017 132,505 118,770 43.34%
-
Tax Rate 13.29% 13.41% 2.46% -0.61% 4.28% 6.34% 15.89% -
Total Cost 1,098,002 1,043,639 999,990 891,338 839,962 770,799 633,791 44.19%
-
Net Worth 0 550,479 0 258,542 258,207 244,854 240,937 -
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 41,545 - - - - - -
Div Payout % 20.37% 22.08% - - - - - -
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 0 550,479 0 258,542 258,207 244,854 240,937 -
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 15.48% 15.16% 13.75% 13.02% 15.74% 15.20% 16.46% -
ROE 0.00% 34.18% 0.00% 49.77% 58.49% 54.12% 49.29% -
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 123.85 118.44 111.94 396.37 386.07 371.24 314.87 -46.28%
EPS 19.44 18.11 15.58 49.77 58.49 54.12 49.29 -46.18%
DPS 3.96 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.53 0.00 1.00 1.00 1.00 1.00 -
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 32.15 30.45 28.69 25.36 24.67 22.50 18.78 43.05%
EPS 5.05 4.66 4.00 3.18 3.74 3.28 2.94 43.37%
DPS 1.03 1.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1362 0.00 0.064 0.0639 0.0606 0.0596 -
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 5.71 8.67 4.13 1.74 1.46 1.19 0.96 227.92%
P/EPS 36.36 56.70 29.64 13.86 9.66 8.13 6.15 226.61%
EY 2.75 1.76 3.37 7.21 10.35 12.30 16.27 -69.39%
DY 0.56 0.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 19.38 0.00 6.90 5.65 4.40 3.03 -
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 6.84 7.15 5.32 1.12 1.68 1.63 1.35 194.70%
P/EPS 43.56 46.76 38.18 8.92 11.11 11.18 8.62 194.18%
EY 2.30 2.14 2.62 11.21 9.00 8.94 11.60 -65.96%
DY 0.47 0.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 15.98 0.00 4.44 6.50 6.05 4.25 -

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