[KNM] QoQ TTM 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- 33.7%
YoY- -39.11%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 237,554 208,231 172,059 157,567 133,537 101,685 66,464 133.94%
PBT 28,814 20,691 12,935 15,155 12,107 30,135 25,482 8.54%
Tax -2,560 -419 1,531 -1,141 -1,625 -1,483 93 -
NP 26,254 20,272 14,466 14,014 10,482 28,652 25,575 1.76%
-
NP to SH 26,254 20,272 14,466 14,014 10,482 28,652 25,575 1.76%
-
Tax Rate 8.88% 2.03% -11.84% 7.53% 13.42% 4.92% -0.36% -
Total Cost 211,300 187,959 157,593 143,553 123,055 73,033 40,889 199.20%
-
Net Worth 131,030 123,538 111,142 103,176 43,788 43,957 25,252 200.02%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 43,788 43,957 25,252 200.02%
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 11.05% 9.74% 8.41% 8.89% 7.85% 28.18% 38.48% -
ROE 20.04% 16.41% 13.02% 13.58% 23.94% 65.18% 101.28% -
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 161.35 141.59 120.75 111.48 304.96 231.33 263.19 -27.85%
EPS 17.83 13.78 10.15 9.92 23.94 65.18 101.28 -68.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.84 0.78 0.73 1.00 1.00 1.00 -7.48%
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 5.88 5.15 4.26 3.90 3.31 2.52 1.64 134.43%
EPS 0.65 0.50 0.36 0.35 0.26 0.71 0.63 2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0324 0.0306 0.0275 0.0255 0.0108 0.0109 0.0063 198.24%
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 0.79 0.85 1.18 0.84 0.73 0.90 0.81 -1.65%
P/EPS 7.12 8.78 13.99 9.48 9.36 3.21 2.11 125.14%
EY 14.04 11.39 7.15 10.55 10.69 31.19 47.33 -55.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.44 1.82 1.29 2.24 2.09 2.14 -23.58%
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 - -
Price 1.50 1.21 1.42 1.05 2.75 2.12 0.00 -
P/RPS 0.93 0.85 1.18 0.94 0.90 0.92 0.00 -
P/EPS 8.41 8.78 13.99 10.59 11.49 3.25 0.00 -
EY 11.89 11.39 7.15 9.44 8.70 30.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.44 1.82 1.44 2.75 2.12 0.00 -

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