[KNM] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 25.45%
YoY- 35.91%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,635,713 1,299,108 1,230,116 1,159,358 1,024,773 996,870 908,987 47.99%
PBT 307,853 231,940 215,358 163,380 132,626 163,932 147,544 63.35%
Tax -45,798 -30,834 -28,881 -4,012 809 -7,024 -9,356 188.57%
NP 262,055 201,106 186,477 159,368 133,435 156,908 138,188 53.26%
-
NP to SH 263,157 203,941 188,134 161,418 128,675 151,017 132,505 58.06%
-
Tax Rate 14.88% 13.29% 13.41% 2.46% -0.61% 4.28% 6.34% -
Total Cost 1,373,658 1,098,002 1,043,639 999,990 891,338 839,962 770,799 47.04%
-
Net Worth 1,061,642 0 550,479 0 258,542 258,207 244,854 166.13%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 41,545 41,545 41,545 - - - - -
Div Payout % 15.79% 20.37% 22.08% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,061,642 0 550,479 0 258,542 258,207 244,854 166.13%
NOSH 1,061,642 1,048,934 1,038,640 1,035,738 258,542 258,207 244,854 166.13%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.02% 15.48% 15.16% 13.75% 13.02% 15.74% 15.20% -
ROE 24.79% 0.00% 34.18% 0.00% 49.77% 58.49% 54.12% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 154.07 123.85 118.44 111.94 396.37 386.07 371.24 -44.39%
EPS 24.79 19.44 18.11 15.58 49.77 58.49 54.12 -40.60%
DPS 3.91 3.96 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.00 0.53 0.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 1,035,738
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 40.48 32.15 30.45 28.69 25.36 24.67 22.50 47.97%
EPS 6.51 5.05 4.66 4.00 3.18 3.74 3.28 57.99%
DPS 1.03 1.03 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.2628 0.00 0.1362 0.00 0.064 0.0639 0.0606 166.16%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 8.47 7.07 10.27 4.62 6.90 5.65 4.40 -
P/RPS 5.50 5.71 8.67 4.13 1.74 1.46 1.19 177.72%
P/EPS 34.17 36.36 56.70 29.64 13.86 9.66 8.13 160.66%
EY 2.93 2.75 1.76 3.37 7.21 10.35 12.30 -61.60%
DY 0.46 0.56 0.39 0.00 0.00 0.00 0.00 -
P/NAPS 8.47 0.00 19.38 0.00 6.90 5.65 4.40 54.80%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 26/02/08 22/11/07 29/08/07 25/05/07 26/02/07 -
Price 6.44 8.47 8.47 5.95 4.44 6.50 6.05 -
P/RPS 4.18 6.84 7.15 5.32 1.12 1.68 1.63 87.45%
P/EPS 25.98 43.56 46.76 38.18 8.92 11.11 11.18 75.53%
EY 3.85 2.30 2.14 2.62 11.21 9.00 8.94 -43.00%
DY 0.61 0.47 0.47 0.00 0.00 0.00 0.00 -
P/NAPS 6.44 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