[KNM] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 25.3%
YoY- 134.73%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,995,587 1,159,358 758,636 295,925 157,567 31,309 129.34%
PBT 363,660 163,380 148,435 39,083 15,155 23,481 72.87%
Tax -58,213 -4,012 -23,590 -6,188 -1,141 -464 162.56%
NP 305,447 159,368 124,845 32,895 14,014 23,017 67.62%
-
NP to SH 305,568 161,418 118,770 32,895 14,014 23,017 67.63%
-
Tax Rate 16.01% 2.46% 15.89% 15.83% 7.53% 1.98% -
Total Cost 1,690,140 999,990 633,791 263,030 143,553 8,292 189.29%
-
Net Worth 1,704,659 0 240,937 0 103,176 19,483 144.32%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 41,545 - - - - - -
Div Payout % 13.60% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,704,659 0 240,937 0 103,176 19,483 144.32%
NOSH 3,788,131 1,035,738 240,937 147,327 141,337 19,483 186.58%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 15.31% 13.75% 16.46% 11.12% 8.89% 73.52% -
ROE 17.93% 0.00% 49.29% 0.00% 13.58% 118.13% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 52.68 111.94 314.87 200.86 111.48 160.69 -19.97%
EPS 8.07 15.58 49.29 22.33 9.92 118.13 -41.49%
DPS 1.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.00 1.00 0.00 0.73 1.00 -14.74%
Adjusted Per Share Value based on latest NOSH - 147,327
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 49.39 28.69 18.78 7.32 3.90 0.77 129.63%
EPS 7.56 4.00 2.94 0.81 0.35 0.57 67.60%
DPS 1.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4219 0.00 0.0596 0.00 0.0255 0.0048 144.55%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 5.04 4.62 3.03 1.85 0.94 2.07 -
P/RPS 9.57 4.13 0.96 0.92 0.84 1.29 49.23%
P/EPS 62.48 29.64 6.15 8.29 9.48 1.75 104.26%
EY 1.60 3.37 16.27 12.07 10.55 57.07 -51.03%
DY 0.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.20 0.00 3.03 0.00 1.29 2.07 40.11%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/08 22/11/07 23/11/06 22/11/05 23/11/04 - -
Price 2.18 5.95 4.25 1.62 1.05 0.00 -
P/RPS 4.14 5.32 1.35 0.81 0.94 0.00 -
P/EPS 27.03 38.18 8.62 7.26 10.59 0.00 -
EY 3.70 2.62 11.60 13.78 9.44 0.00 -
DY 0.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.84 0.00 4.25 0.00 1.44 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