[KNM] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -1.62%
YoY- -4.84%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,513,022 1,929,420 1,861,232 1,050,038 818,466 282,748 151,758 46.68%
PBT 17,140 380,504 341,902 156,912 186,752 50,224 18,462 -1.23%
Tax 90,948 -46,210 -41,072 -7,240 -27,568 -12,608 -4,426 -
NP 108,088 334,294 300,830 149,672 159,184 37,616 14,036 40.50%
-
NP to SH 108,956 339,744 300,830 150,782 158,448 37,616 14,036 40.69%
-
Tax Rate -530.62% 12.14% 12.01% 4.61% 14.76% 25.10% 23.97% -
Total Cost 1,404,934 1,595,126 1,560,402 900,366 659,282 245,132 137,722 47.24%
-
Net Worth 1,606,905 1,887,466 1,400,196 465,376 238,154 131,081 83,338 63.71%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - 4,386 -
Div Payout % - - - - - - 31.25% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,606,905 1,887,466 1,400,196 465,376 238,154 131,081 83,338 63.71%
NOSH 3,919,280 3,932,222 1,060,754 258,542 150,730 147,282 43,862 111.36%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.14% 17.33% 16.16% 14.25% 19.45% 13.30% 9.25% -
ROE 6.78% 18.00% 21.48% 32.40% 66.53% 28.70% 16.84% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 38.60 49.07 175.46 406.14 543.00 191.98 345.99 -30.60%
EPS 2.78 8.64 28.36 58.32 105.12 25.54 32.00 -33.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.41 0.48 1.32 1.80 1.58 0.89 1.90 -22.54%
Adjusted Per Share Value based on latest NOSH - 258,542
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 37.45 47.75 46.07 25.99 20.26 7.00 3.76 46.65%
EPS 2.70 8.41 7.45 3.73 3.92 0.93 0.35 40.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.11 -
NAPS 0.3977 0.4672 0.3466 0.1152 0.0589 0.0324 0.0206 63.75%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.04 3.36 8.47 6.90 3.00 1.27 2.24 -
P/RPS 5.28 6.85 4.83 1.70 0.55 0.66 0.65 41.75%
P/EPS 73.38 38.89 29.87 11.83 2.85 4.97 7.00 47.91%
EY 1.36 2.57 3.35 8.45 35.04 20.11 14.29 -32.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.46 -
P/NAPS 4.98 7.00 6.42 3.83 1.90 1.43 1.18 27.10%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 27/08/09 26/08/08 29/08/07 23/08/06 22/08/05 30/08/04 -
Price 1.94 3.08 6.44 4.44 3.90 1.50 2.75 -
P/RPS 5.03 6.28 3.67 1.09 0.72 0.78 0.79 36.12%
P/EPS 69.78 35.65 22.71 7.61 3.71 5.87 8.59 41.76%
EY 1.43 2.81 4.40 13.14 26.95 17.03 11.64 -29.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.64 -
P/NAPS 4.73 6.42 4.88 2.47 2.47 1.69 1.45 21.77%

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