[KNM] YoY Cumulative 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- 35.67%
YoY- 259.64%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,423,058 1,676,819 911,349 660,978 246,278 122,412 83,001 60.51%
PBT 219,014 298,769 150,467 134,633 39,304 13,154 28,760 40.22%
Tax -19,199 -45,060 -15,729 -21,072 -9,417 -1,698 -1,734 49.23%
NP 199,815 253,709 134,738 113,561 29,887 11,456 27,026 39.53%
-
NP to SH 201,793 253,831 136,396 107,486 29,887 11,456 27,026 39.76%
-
Tax Rate 8.77% 15.08% 10.45% 15.65% 23.96% 12.91% 6.03% -
Total Cost 1,223,243 1,423,110 776,611 547,417 216,391 110,956 55,975 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 10.45% 14.91% 26.34% 31.20% 21.13% 11.10% 67.92% -
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 36.11 44.33 88.00 274.33 167.11 86.55 362.95 -31.90%
EPS 5.12 6.71 13.17 44.61 20.28 8.10 118.18 -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 35.22 41.50 22.56 16.36 6.10 3.03 2.05 60.56%
EPS 4.99 6.28 3.38 2.66 0.74 0.28 0.67 39.70%
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 8.25 11.37 5.25 1.10 1.11 1.09 0.57 56.04%
P/EPS 58.20 75.11 35.08 6.79 9.12 11.60 1.75 79.23%
EY 1.72 1.33 2.85 14.72 10.96 8.62 57.09 -44.18%
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 8.42 4.92 6.76 1.55 0.97 1.21 0.59 55.68%
P/EPS 59.38 32.49 45.18 9.53 7.99 12.96 1.82 78.66%
EY 1.68 3.08 2.21 10.50 12.52 7.71 54.97 -44.05%
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