[KNM] YoY Annualized Quarter 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- -9.55%
YoY- 259.64%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,897,410 2,235,758 1,215,132 881,304 328,370 163,216 110,668 60.51%
PBT 292,018 398,358 200,622 179,510 52,405 17,538 38,346 40.22%
Tax -25,598 -60,080 -20,972 -28,096 -12,556 -2,264 -2,312 49.23%
NP 266,420 338,278 179,650 151,414 39,849 15,274 36,034 39.53%
-
NP to SH 269,057 338,441 181,861 143,314 39,849 15,274 36,034 39.76%
-
Tax Rate 8.77% 15.08% 10.45% 15.65% 23.96% 12.91% 6.03% -
Total Cost 1,630,990 1,897,480 1,035,481 729,889 288,521 147,941 74,633 67.12%
-
Net Worth 1,931,222 1,702,294 517,828 344,552 141,476 103,245 39,791 90.87%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,931,222 1,702,294 517,828 344,552 141,476 103,245 39,791 90.87%
NOSH 3,941,269 3,782,876 1,035,656 240,945 147,371 141,432 22,868 135.71%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 14.04% 15.13% 14.78% 17.18% 12.14% 9.36% 32.56% -
ROE 13.93% 19.88% 35.12% 41.59% 28.17% 14.79% 90.56% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 48.14 59.10 117.33 365.77 222.82 115.40 483.93 -31.90%
EPS 6.83 8.95 17.56 59.48 27.04 10.80 157.57 -40.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.45 0.50 1.43 0.96 0.73 1.74 -19.02%
Adjusted Per Share Value based on latest NOSH - 240,937
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 46.96 55.34 30.07 21.81 8.13 4.04 2.74 60.50%
EPS 6.66 8.38 4.50 3.55 0.99 0.38 0.89 39.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.478 0.4213 0.1282 0.0853 0.035 0.0256 0.0098 91.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.98 5.04 4.62 3.03 1.85 0.94 2.07 -
P/RPS 6.19 8.53 3.94 0.83 0.83 0.81 0.43 55.90%
P/EPS 43.65 56.33 26.31 5.09 6.84 8.70 1.31 79.28%
EY 2.29 1.78 3.80 19.63 14.62 11.49 76.12 -44.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.08 11.20 9.24 2.12 1.93 1.29 1.19 31.20%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 22/11/07 23/11/06 22/11/05 23/11/04 19/11/03 -
Price 3.04 2.18 5.95 4.25 1.62 1.05 2.15 -
P/RPS 6.31 3.69 5.07 1.16 0.73 0.91 0.44 55.80%
P/EPS 44.53 24.37 33.88 7.15 5.99 9.72 1.36 78.76%
EY 2.25 4.10 2.95 14.00 16.69 10.29 73.29 -44.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.20 4.84 11.90 2.97 1.69 1.44 1.24 30.73%

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