[KNM] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
08-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 26.53%
YoY- 156.97%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 908,987 758,636 611,795 446,883 343,936 295,925 237,554 144.04%
PBT 147,544 148,435 121,370 69,169 53,105 39,083 28,814 196.20%
Tax -9,356 -23,590 -19,415 -16,106 -11,935 -6,188 -2,560 136.70%
NP 138,188 124,845 101,955 53,063 41,170 32,895 26,254 201.67%
-
NP to SH 132,505 118,770 101,587 52,093 41,170 32,895 26,254 193.36%
-
Tax Rate 6.34% 15.89% 16.00% 23.28% 22.47% 15.83% 8.88% -
Total Cost 770,799 633,791 509,840 393,820 302,766 263,030 211,300 136.41%
-
Net Worth 244,854 240,937 150,728 149,931 147,844 0 131,030 51.54%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 244,854 240,937 150,728 149,931 147,844 0 131,030 51.54%
NOSH 244,854 240,937 150,728 149,931 147,844 147,327 147,225 40.24%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.20% 16.46% 16.66% 11.87% 11.97% 11.12% 11.05% -
ROE 54.12% 49.29% 67.40% 34.74% 27.85% 0.00% 20.04% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 371.24 314.87 405.89 298.06 232.63 200.86 161.35 74.01%
EPS 54.12 49.29 67.40 34.74 27.85 22.33 17.83 109.21%
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 0.00 0.89 8.05%
Adjusted Per Share Value based on latest NOSH - 149,931
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 22.50 18.78 15.14 11.06 8.51 7.32 5.88 144.04%
EPS 3.28 2.94 2.51 1.29 1.02 0.81 0.65 193.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0606 0.0596 0.0373 0.0371 0.0366 0.00 0.0324 51.63%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.40 3.03 3.00 2.50 1.79 1.85 1.27 -
P/RPS 1.19 0.96 0.74 0.84 0.77 0.92 0.79 31.30%
P/EPS 8.13 6.15 4.45 7.20 6.43 8.29 7.12 9.21%
EY 12.30 16.27 22.47 13.90 15.56 12.07 14.04 -8.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 3.03 3.00 2.50 1.79 0.00 1.43 111.11%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 23/08/06 08/06/06 23/02/06 22/11/05 22/08/05 -
Price 6.05 4.25 3.90 2.92 2.40 1.62 1.50 -
P/RPS 1.63 1.35 0.96 0.98 1.03 0.81 0.93 45.21%
P/EPS 11.18 8.62 5.79 8.40 8.62 7.26 8.41 20.83%
EY 8.94 11.60 17.28 11.90 11.60 13.78 11.89 -17.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.05 4.25 3.90 2.92 2.40 0.00 1.69 133.47%

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