[KNM] YoY TTM 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- 95.01%
YoY- 286.94%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,562,845 1,635,713 1,024,773 611,795 237,554 133,537 8,806 157.20%
PBT 473,021 307,853 132,626 121,370 28,814 12,107 22,606 65.92%
Tax -120,058 -45,798 809 -19,415 -2,560 -1,625 -495 149.51%
NP 352,963 262,055 133,435 101,955 26,254 10,482 22,111 58.61%
-
NP to SH 355,838 263,157 128,675 101,587 26,254 10,482 22,111 58.82%
-
Tax Rate 25.38% 14.88% -0.61% 16.00% 8.88% 13.42% 2.19% -
Total Cost 2,209,882 1,373,658 891,338 509,840 211,300 123,055 -13,305 -
-
Net Worth 1,883,604 1,061,642 258,542 150,728 131,030 43,788 162,776 50.33%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 41,545 - - - - - -
Div Payout % - 15.79% - - - - - -
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 1,883,604 1,061,642 258,542 150,728 131,030 43,788 162,776 50.33%
NOSH 3,924,175 1,061,642 258,542 150,728 147,225 43,788 162,776 69.88%
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 13.77% 16.02% 13.02% 16.66% 11.05% 7.85% 251.09% -
ROE 18.89% 24.79% 49.77% 67.40% 20.04% 23.94% 13.58% -
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 65.31 154.07 396.37 405.89 161.35 304.96 5.41 51.40%
EPS 9.07 24.79 49.77 67.40 17.83 23.94 13.58 -6.50%
DPS 0.00 3.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 1.00 1.00 1.00 0.89 1.00 1.00 -11.50%
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 63.43 40.48 25.36 15.14 5.88 3.31 0.22 156.80%
EPS 8.81 6.51 3.18 2.51 0.65 0.26 0.55 58.70%
DPS 0.00 1.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.2628 0.064 0.0373 0.0324 0.0108 0.0403 50.33%
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 5.14 5.50 1.74 0.74 0.79 0.73 0.00 -
P/EPS 37.05 34.17 13.86 4.45 7.12 9.36 0.00 -
EY 2.70 2.93 7.21 22.47 14.04 10.69 0.00 -
DY 0.00 0.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 8.47 6.90 3.00 1.43 2.24 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 - -
Price 3.08 6.44 4.44 3.90 1.50 2.75 0.00 -
P/RPS 4.72 4.18 1.12 0.96 0.93 0.90 0.00 -
P/EPS 33.97 25.98 8.92 5.79 8.41 11.49 0.00 -
EY 2.94 3.85 11.21 17.28 11.89 8.70 0.00 -
DY 0.00 0.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.42 6.44 4.44 3.90 1.69 2.75 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