[KNM] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 300.0%
YoY- 321.23%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 964,710 930,616 525,019 409,233 141,374 75,879 60,498 58.58%
PBT 190,252 170,951 78,456 93,376 25,112 9,231 7,218 72.42%
Tax -23,105 -20,536 -3,620 -13,784 -6,304 -2,213 -6,344 24.01%
NP 167,147 150,415 74,836 79,592 18,808 7,018 874 139.83%
-
NP to SH 169,872 150,415 75,391 79,224 18,808 7,018 5,453 77.29%
-
Tax Rate 12.14% 12.01% 4.61% 14.76% 25.10% 23.97% 87.89% -
Total Cost 797,563 780,201 450,183 329,641 122,566 68,861 59,624 54.01%
-
Net Worth 1,887,466 1,400,196 465,376 238,154 131,081 83,338 306,019 35.38%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - 2,193 - -
Div Payout % - - - - - 31.25% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,887,466 1,400,196 465,376 238,154 131,081 83,338 306,019 35.38%
NOSH 3,932,222 1,060,754 258,542 150,730 147,282 43,862 162,776 69.94%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 17.33% 16.16% 14.25% 19.45% 13.30% 9.25% 1.44% -
ROE 9.00% 10.74% 16.20% 33.27% 14.35% 8.42% 1.78% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 24.53 87.73 203.07 271.50 95.99 172.99 37.17 -6.68%
EPS 4.32 14.18 29.16 52.56 12.77 16.00 3.35 4.32%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.48 1.32 1.80 1.58 0.89 1.90 1.88 -20.33%
Adjusted Per Share Value based on latest NOSH - 150,728
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 23.88 23.03 12.99 10.13 3.50 1.88 1.50 58.54%
EPS 4.20 3.72 1.87 1.96 0.47 0.17 0.13 78.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.4672 0.3466 0.1152 0.0589 0.0324 0.0206 0.0757 35.39%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 3.36 8.47 6.90 3.00 1.27 2.24 0.00 -
P/RPS 13.70 9.65 3.40 1.10 1.32 1.29 0.00 -
P/EPS 77.78 59.73 23.66 5.71 9.95 14.00 0.00 -
EY 1.29 1.67 4.23 17.52 10.06 7.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.23 0.00 -
P/NAPS 7.00 6.42 3.83 1.90 1.43 1.18 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 26/08/08 29/08/07 23/08/06 22/08/05 30/08/04 07/08/03 -
Price 3.08 6.44 4.44 3.90 1.50 2.75 0.00 -
P/RPS 12.55 7.34 2.19 1.44 1.56 1.59 0.00 -
P/EPS 71.30 45.42 15.23 7.42 11.75 17.19 0.00 -
EY 1.40 2.20 6.57 13.48 8.51 5.82 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 6.42 4.88 2.47 2.47 1.69 1.45 0.00 -

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