[KNM] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -14.79%
YoY- 26.66%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,631,375 2,562,845 1,635,713 1,024,773 611,795 237,554 133,537 51.73%
PBT -43,568 473,021 307,853 132,626 121,370 28,814 12,107 -
Tax 188,313 -120,058 -45,798 809 -19,415 -2,560 -1,625 -
NP 144,745 352,963 262,055 133,435 101,955 26,254 10,482 54.86%
-
NP to SH 143,702 355,838 263,157 128,675 101,587 26,254 10,482 54.67%
-
Tax Rate - 25.38% 14.88% -0.61% 16.00% 8.88% 13.42% -
Total Cost 1,486,630 2,209,882 1,373,658 891,338 509,840 211,300 123,055 51.44%
-
Net Worth 0 1,883,604 1,061,642 258,542 150,728 131,030 43,788 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 41,545 - - - - -
Div Payout % - - 15.79% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 0 1,883,604 1,061,642 258,542 150,728 131,030 43,788 -
NOSH 3,928,888 3,924,175 1,061,642 258,542 150,728 147,225 43,788 111.51%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.87% 13.77% 16.02% 13.02% 16.66% 11.05% 7.85% -
ROE 0.00% 18.89% 24.79% 49.77% 67.40% 20.04% 23.94% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 41.52 65.31 154.07 396.37 405.89 161.35 304.96 -28.26%
EPS 3.66 9.07 24.79 49.77 67.40 17.83 23.94 -26.86%
DPS 0.00 0.00 3.91 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.48 1.00 1.00 1.00 0.89 1.00 -
Adjusted Per Share Value based on latest NOSH - 258,542
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 40.38 63.43 40.48 25.36 15.14 5.88 3.31 51.69%
EPS 3.56 8.81 6.51 3.18 2.51 0.65 0.26 54.64%
DPS 0.00 0.00 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4662 0.2628 0.064 0.0373 0.0324 0.0108 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.04 3.36 8.47 6.90 3.00 1.27 2.24 -
P/RPS 4.91 5.14 5.50 1.74 0.74 0.79 0.73 37.37%
P/EPS 55.77 37.05 34.17 13.86 4.45 7.12 9.36 34.62%
EY 1.79 2.70 2.93 7.21 22.47 14.04 10.69 -25.74%
DY 0.00 0.00 0.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 7.00 8.47 6.90 3.00 1.43 2.24 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 27/08/09 26/08/08 29/08/07 23/08/06 22/08/05 30/08/04 -
Price 1.94 3.08 6.44 4.44 3.90 1.50 2.75 -
P/RPS 4.67 4.72 4.18 1.12 0.96 0.93 0.90 31.56%
P/EPS 53.04 33.97 25.98 8.92 5.79 8.41 11.49 29.02%
EY 1.89 2.94 3.85 11.21 17.28 11.89 8.70 -22.45%
DY 0.00 0.00 0.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 6.42 6.44 4.44 3.90 1.69 2.75 -

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