[KNM] YoY 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- 64.54%
YoY- 115.86%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
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 418,359 458,348 746,204 386,330 251,745 104,904 46,533 44.17%
PBT 41,032 28,762 127,818 72,011 41,257 14,192 3,923 47.85%
Tax 19,539 3,907 -24,524 -12,109 -7,288 -3,113 515 83.25%
NP 60,571 32,669 103,294 59,902 33,969 11,079 4,438 54.55%
-
NP to SH 56,094 31,923 103,416 61,005 28,262 11,079 4,438 52.59%
-
Tax Rate -47.62% -13.58% 19.19% 16.82% 17.66% 21.93% -13.13% -
Total Cost 357,788 425,679 642,910 326,428 217,776 93,825 42,095 42.83%
-
Net Worth 1,738,123 1,931,144 1,704,659 517,869 344,541 141,434 103,176 60.07%
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 1,738,123 1,931,144 1,704,659 517,869 344,541 141,434 103,176 60.07%
NOSH 3,950,281 3,941,111 3,788,131 1,035,738 240,937 147,327 141,337 74.16%
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 14.48% 7.13% 13.84% 15.51% 13.49% 10.56% 9.54% -
ROE 3.23% 1.65% 6.07% 11.78% 8.20% 7.83% 4.30% -
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 10.59 11.63 19.70 37.30 104.49 71.20 32.92 -17.21%
EPS 1.42 0.81 2.73 5.89 11.73 7.52 3.14 -12.38%
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 10.35 11.34 18.47 9.56 6.23 2.60 1.15 44.20%
EPS 1.39 0.79 2.56 1.51 0.70 0.27 0.11 52.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4302 0.478 0.4219 0.1282 0.0853 0.035 0.0255 60.11%
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 17.19 25.62 25.59 12.39 2.90 2.60 2.86 34.82%
P/EPS 128.17 367.90 184.62 78.44 25.83 24.60 29.94 27.41%
EY 0.78 0.27 0.54 1.27 3.87 4.06 3.34 -21.51%
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 16.43 26.14 11.07 15.95 4.07 2.28 3.19 31.39%
P/EPS 122.54 375.31 79.85 101.02 36.23 21.54 33.44 24.15%
EY 0.82 0.27 1.25 0.99 2.76 4.64 2.99 -19.38%
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