[KNM] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 40.14%
YoY- -29.25%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 343,936 295,925 237,554 208,231 172,059 157,567 133,537 87.57%
PBT 53,105 39,083 28,814 20,691 12,935 15,155 12,107 167.23%
Tax -11,935 -6,188 -2,560 -419 1,531 -1,141 -1,625 276.47%
NP 41,170 32,895 26,254 20,272 14,466 14,014 10,482 148.31%
-
NP to SH 41,170 32,895 26,254 20,272 14,466 14,014 10,482 148.31%
-
Tax Rate 22.47% 15.83% 8.88% 2.03% -11.84% 7.53% 13.42% -
Total Cost 302,766 263,030 211,300 187,959 157,593 143,553 123,055 81.95%
-
Net Worth 147,844 0 131,030 123,538 111,142 103,176 43,788 124.56%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 147,844 0 131,030 123,538 111,142 103,176 43,788 124.56%
NOSH 147,844 147,327 147,225 147,069 142,489 141,337 43,788 124.56%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.97% 11.12% 11.05% 9.74% 8.41% 8.89% 7.85% -
ROE 27.85% 0.00% 20.04% 16.41% 13.02% 13.58% 23.94% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 232.63 200.86 161.35 141.59 120.75 111.48 304.96 -16.47%
EPS 27.85 22.33 17.83 13.78 10.15 9.92 23.94 10.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.00 0.89 0.84 0.78 0.73 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 147,069
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.50 7.31 5.87 5.15 4.25 3.89 3.30 87.58%
EPS 1.02 0.81 0.65 0.50 0.36 0.35 0.26 148.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.00 0.0324 0.0305 0.0275 0.0255 0.0108 124.70%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.79 1.85 1.27 1.21 1.42 0.94 2.24 -
P/RPS 0.77 0.92 0.79 0.85 1.18 0.84 0.73 3.61%
P/EPS 6.43 8.29 7.12 8.78 13.99 9.48 9.36 -22.09%
EY 15.56 12.07 14.04 11.39 7.15 10.55 10.69 28.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.00 1.43 1.44 1.82 1.29 2.24 -13.85%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 22/11/05 22/08/05 25/05/05 25/02/05 23/11/04 30/08/04 -
Price 2.40 1.62 1.50 1.21 1.42 1.05 2.75 -
P/RPS 1.03 0.81 0.93 0.85 1.18 0.94 0.90 9.38%
P/EPS 8.62 7.26 8.41 8.78 13.99 10.59 11.49 -17.39%
EY 11.60 13.78 11.89 11.39 7.15 9.44 8.70 21.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 0.00 1.69 1.44 1.82 1.44 2.75 -8.65%

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