[KNM] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 15.67%
YoY- 93.47%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,493,204 2,101,812 1,324,860 1,048,892 697,360 285,572 140,884 48.18%
PBT 996 499,784 245,772 179,444 113,892 49,636 18,612 -38.59%
Tax 159,176 -110,620 -29,272 -21,460 -30,788 -14,104 -6,304 -
NP 160,172 389,164 216,500 157,984 83,104 35,532 12,308 53.33%
-
NP to SH 161,336 393,796 216,500 153,272 79,224 35,532 12,308 53.52%
-
Tax Rate -15,981.53% 22.13% 11.91% 11.96% 27.03% 28.41% 33.87% -
Total Cost 1,333,032 1,712,648 1,108,360 890,908 614,256 250,040 128,576 47.63%
-
Net Worth 1,779,441 1,765,021 597,892 426,042 176,919 123,538 81,760 67.05%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,779,441 1,765,021 597,892 426,042 176,919 123,538 81,760 67.05%
NOSH 3,954,313 3,922,270 1,048,934 258,207 149,931 147,069 43,957 111.60%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.73% 18.52% 16.34% 15.06% 11.92% 12.44% 8.74% -
ROE 9.07% 22.31% 36.21% 35.98% 44.78% 28.76% 15.05% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 37.76 53.59 126.31 406.22 465.12 194.17 320.50 -29.97%
EPS 4.08 10.04 20.64 59.36 52.84 24.16 28.00 -27.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.57 1.65 1.18 0.84 1.86 -21.05%
Adjusted Per Share Value based on latest NOSH - 258,207
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 36.96 52.02 32.79 25.96 17.26 7.07 3.49 48.16%
EPS 3.99 9.75 5.36 3.79 1.96 0.88 0.30 53.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4404 0.4368 0.148 0.1054 0.0438 0.0306 0.0202 67.10%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.88 1.54 7.07 5.65 2.50 1.21 2.09 -
P/RPS 7.63 2.87 5.60 1.39 0.54 0.62 0.65 50.72%
P/EPS 70.59 15.34 34.25 9.52 4.73 5.01 7.46 45.40%
EY 1.42 6.52 2.92 10.51 21.14 19.97 13.40 -31.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.40 3.42 12.40 3.42 2.12 1.44 1.12 33.69%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 27/05/08 25/05/07 08/06/06 25/05/05 25/05/04 -
Price 1.92 3.22 8.47 6.50 2.92 1.21 2.12 -
P/RPS 5.08 6.01 6.71 1.60 0.63 0.62 0.66 40.49%
P/EPS 47.06 32.07 41.04 10.95 5.53 5.01 7.57 35.58%
EY 2.13 3.12 2.44 9.13 18.10 19.97 13.21 -26.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 7.16 14.86 3.94 2.47 1.44 1.14 24.60%

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