[KNM] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 37.93%
YoY- 41.98%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,559,103 1,839,575 2,528,750 1,230,116 908,987 343,883 172,059 44.36%
PBT 46,510 138,114 453,705 215,358 147,545 54,146 12,935 23.76%
Tax 75,963 119,733 -117,530 -28,882 -9,356 -13,008 1,531 91.63%
NP 122,473 257,847 336,175 186,476 138,189 41,138 14,466 42.73%
-
NP to SH 118,201 260,556 336,383 188,133 132,506 41,138 14,466 41.89%
-
Tax Rate -163.33% -86.69% 25.90% 13.41% 6.34% 24.02% -11.84% -
Total Cost 1,436,630 1,581,728 2,192,575 1,043,640 770,798 302,745 157,593 44.50%
-
Net Worth 1,691,647 7,926,131 1,758,365 550,235 369,648 155,209 111,140 57.39%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 57,338 41,527 12,240 7,390 4,274 -
Div Payout % - - 17.05% 22.07% 9.24% 17.97% 29.55% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,691,647 7,926,131 1,758,365 550,235 369,648 155,209 111,140 57.39%
NOSH 983,515 3,943,348 3,822,534 1,038,180 244,800 147,818 142,488 37.96%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.86% 14.02% 13.29% 15.16% 15.20% 11.96% 8.41% -
ROE 6.99% 3.29% 19.13% 34.19% 35.85% 26.50% 13.02% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 158.52 46.65 66.15 118.49 371.32 232.64 120.75 4.63%
EPS 12.02 26.29 8.80 5.12 12.97 27.83 10.16 2.84%
DPS 0.00 0.00 1.50 4.00 5.00 5.00 3.00 -
NAPS 1.72 2.01 0.46 0.53 1.51 1.05 0.78 14.08%
Adjusted Per Share Value based on latest NOSH - 1,038,640
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 38.54 45.47 62.50 30.40 22.47 8.50 4.25 44.38%
EPS 2.92 6.44 8.31 4.65 3.28 1.02 0.36 41.72%
DPS 0.00 0.00 1.42 1.03 0.30 0.18 0.11 -
NAPS 0.4181 1.9591 0.4346 0.136 0.0914 0.0384 0.0275 57.36%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.84 3.08 1.62 10.27 4.40 1.79 1.42 -
P/RPS 1.79 6.60 2.45 8.67 1.18 0.77 1.18 7.18%
P/EPS 23.63 46.61 18.41 56.67 8.13 6.43 13.99 9.12%
EY 4.23 2.15 5.43 1.76 12.30 15.55 7.15 -8.37%
DY 0.00 0.00 0.93 0.39 1.14 2.79 2.11 -
P/NAPS 1.65 1.53 3.52 19.38 2.91 1.70 1.82 -1.62%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 24/02/09 26/02/08 26/02/07 23/02/06 25/02/05 -
Price 2.83 3.22 1.60 8.47 6.05 2.40 1.42 -
P/RPS 1.79 6.90 2.42 7.15 1.63 1.03 1.18 7.18%
P/EPS 23.55 48.73 18.18 46.74 11.18 8.62 13.99 9.06%
EY 4.25 2.05 5.50 2.14 8.95 11.60 7.15 -8.30%
DY 0.00 0.00 0.94 0.47 0.83 2.08 2.11 -
P/NAPS 1.65 1.60 3.48 15.98 4.01 2.29 1.82 -1.62%

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