[KNM] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 16.91%
YoY- 261.06%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,024,773 996,870 908,987 758,636 611,795 446,883 343,936 107.47%
PBT 132,626 163,932 147,544 148,435 121,370 69,169 53,105 84.38%
Tax 809 -7,024 -9,356 -23,590 -19,415 -16,106 -11,935 -
NP 133,435 156,908 138,188 124,845 101,955 53,063 41,170 119.47%
-
NP to SH 128,675 151,017 132,505 118,770 101,587 52,093 41,170 114.21%
-
Tax Rate -0.61% 4.28% 6.34% 15.89% 16.00% 23.28% 22.47% -
Total Cost 891,338 839,962 770,799 633,791 509,840 393,820 302,766 105.81%
-
Net Worth 258,542 258,207 244,854 240,937 150,728 149,931 147,844 45.29%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 258,542 258,207 244,854 240,937 150,728 149,931 147,844 45.29%
NOSH 258,542 258,207 244,854 240,937 150,728 149,931 147,844 45.29%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.02% 15.74% 15.20% 16.46% 16.66% 11.87% 11.97% -
ROE 49.77% 58.49% 54.12% 49.29% 67.40% 34.74% 27.85% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 396.37 386.07 371.24 314.87 405.89 298.06 232.63 42.79%
EPS 49.77 58.49 54.12 49.29 67.40 34.74 27.85 47.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 240,937
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.36 24.67 22.50 18.78 15.14 11.06 8.51 107.49%
EPS 3.18 3.74 3.28 2.94 2.51 1.29 1.02 113.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.064 0.0639 0.0606 0.0596 0.0373 0.0371 0.0366 45.29%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.90 5.65 4.40 3.03 3.00 2.50 1.79 -
P/RPS 1.74 1.46 1.19 0.96 0.74 0.84 0.77 72.45%
P/EPS 13.86 9.66 8.13 6.15 4.45 7.20 6.43 67.10%
EY 7.21 10.35 12.30 16.27 22.47 13.90 15.56 -40.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.90 5.65 4.40 3.03 3.00 2.50 1.79 146.45%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 26/02/07 23/11/06 23/08/06 08/06/06 23/02/06 -
Price 4.44 6.50 6.05 4.25 3.90 2.92 2.40 -
P/RPS 1.12 1.68 1.63 1.35 0.96 0.98 1.03 5.75%
P/EPS 8.92 11.11 11.18 8.62 5.79 8.40 8.62 2.31%
EY 11.21 9.00 8.94 11.60 17.28 11.90 11.60 -2.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.44 6.50 6.05 4.25 3.90 2.92 2.40 50.87%

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