[KNM] QoQ TTM 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- 25.3%
YoY- 134.73%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 611,795 446,883 343,936 295,925 237,554 208,231 172,059 133.50%
PBT 121,370 69,169 53,105 39,083 28,814 20,691 12,935 346.69%
Tax -19,415 -16,106 -11,935 -6,188 -2,560 -419 1,531 -
NP 101,955 53,063 41,170 32,895 26,254 20,272 14,466 268.91%
-
NP to SH 101,587 52,093 41,170 32,895 26,254 20,272 14,466 268.02%
-
Tax Rate 16.00% 23.28% 22.47% 15.83% 8.88% 2.03% -11.84% -
Total Cost 509,840 393,820 302,766 263,030 211,300 187,959 157,593 119.21%
-
Net Worth 150,728 149,931 147,844 0 131,030 123,538 111,142 22.58%
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 150,728 149,931 147,844 0 131,030 123,538 111,142 22.58%
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 16.66% 11.87% 11.97% 11.12% 11.05% 9.74% 8.41% -
ROE 67.40% 34.74% 27.85% 0.00% 20.04% 16.41% 13.02% -
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 405.89 298.06 232.63 200.86 161.35 141.59 120.75 124.89%
EPS 67.40 34.74 27.85 22.33 17.83 13.78 10.15 254.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 0.00 0.89 0.84 0.78 18.06%
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 15.14 11.06 8.51 7.32 5.88 5.15 4.26 133.42%
EPS 2.51 1.29 1.02 0.81 0.65 0.50 0.36 266.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0373 0.0371 0.0366 0.00 0.0324 0.0306 0.0275 22.60%
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 0.74 0.84 0.77 0.92 0.79 0.85 1.18 -26.79%
P/EPS 4.45 7.20 6.43 8.29 7.12 8.78 13.99 -53.50%
EY 22.47 13.90 15.56 12.07 14.04 11.39 7.15 115.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.50 1.79 0.00 1.43 1.44 1.82 39.66%
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 0.96 0.98 1.03 0.81 0.93 0.85 1.18 -12.88%
P/EPS 5.79 8.40 8.62 7.26 8.41 8.78 13.99 -44.55%
EY 17.28 11.90 11.60 13.78 11.89 11.39 7.15 80.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.90 2.92 2.40 0.00 1.69 1.44 1.82 66.44%

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