[KNM] YoY Annualized Quarter 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- 20.61%
YoY- 26.9%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,566,493 1,897,410 2,235,758 1,215,132 881,304 328,370 163,216 45.75%
PBT 66,136 292,018 398,358 200,622 179,510 52,405 17,538 24.74%
Tax 86,684 -25,598 -60,080 -20,972 -28,096 -12,556 -2,264 -
NP 152,820 266,420 338,278 179,650 151,414 39,849 15,274 46.76%
-
NP to SH 147,429 269,057 338,441 181,861 143,314 39,849 15,274 45.89%
-
Tax Rate -131.07% 8.77% 15.08% 10.45% 15.65% 23.96% 12.91% -
Total Cost 1,413,673 1,630,990 1,897,480 1,035,481 729,889 288,521 147,941 45.64%
-
Net Worth 1,731,376 1,931,222 1,702,294 517,828 344,552 141,476 103,245 59.95%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,731,376 1,931,222 1,702,294 517,828 344,552 141,476 103,245 59.95%
NOSH 3,934,946 3,941,269 3,782,876 1,035,656 240,945 147,371 141,432 74.02%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.76% 14.04% 15.13% 14.78% 17.18% 12.14% 9.36% -
ROE 8.52% 13.93% 19.88% 35.12% 41.59% 28.17% 14.79% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 39.81 48.14 59.10 117.33 365.77 222.82 115.40 -16.24%
EPS 3.75 6.83 8.95 17.56 59.48 27.04 10.80 -16.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.49 0.45 0.50 1.43 0.96 0.73 -8.08%
Adjusted Per Share Value based on latest NOSH - 1,035,738
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 38.72 46.90 55.26 30.03 21.78 8.12 4.03 45.77%
EPS 3.64 6.65 8.37 4.49 3.54 0.98 0.38 45.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4279 0.4773 0.4207 0.128 0.0852 0.035 0.0255 59.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.82 2.98 5.04 4.62 3.03 1.85 0.94 -
P/RPS 4.57 6.19 8.53 3.94 0.83 0.83 0.81 33.40%
P/EPS 48.58 43.65 56.33 26.31 5.09 6.84 8.70 33.17%
EY 2.06 2.29 1.78 3.80 19.63 14.62 11.49 -24.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.14 6.08 11.20 9.24 2.12 1.93 1.29 21.44%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 26/11/09 26/11/08 22/11/07 23/11/06 22/11/05 23/11/04 -
Price 1.74 3.04 2.18 5.95 4.25 1.62 1.05 -
P/RPS 4.37 6.31 3.69 5.07 1.16 0.73 0.91 29.87%
P/EPS 46.44 44.53 24.37 33.88 7.15 5.99 9.72 29.76%
EY 2.15 2.25 4.10 2.95 14.00 16.69 10.29 -22.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 6.20 4.84 11.90 2.97 1.69 1.44 18.30%

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