[KNM] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 16.91%
YoY- 261.06%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,274,989 1,995,587 1,159,358 758,636 295,925 157,567 31,309 104.14%
PBT 373,965 363,660 163,380 148,435 39,083 15,155 23,481 58.55%
Tax -91,627 -58,213 -4,012 -23,590 -6,188 -1,141 -464 141.12%
NP 282,338 305,447 159,368 124,845 32,895 14,014 23,017 51.80%
-
NP to SH 284,345 305,568 161,418 118,770 32,895 14,014 23,017 51.98%
-
Tax Rate 24.50% 16.01% 2.46% 15.89% 15.83% 7.53% 1.98% -
Total Cost 1,992,651 1,690,140 999,990 633,791 263,030 143,553 8,292 149.13%
-
Net Worth 1,931,144 1,704,659 0 240,937 0 103,176 19,483 114.97%
Dividend
30/09/09 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
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,931,144 1,704,659 0 240,937 0 103,176 19,483 114.97%
NOSH 3,941,111 3,788,131 1,035,738 240,937 147,327 141,337 19,483 142.08%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 12.41% 15.31% 13.75% 16.46% 11.12% 8.89% 73.52% -
ROE 14.72% 17.93% 0.00% 49.29% 0.00% 13.58% 118.13% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 57.72 52.68 111.94 314.87 200.86 111.48 160.69 -15.67%
EPS 7.21 8.07 15.58 49.29 22.33 9.92 118.13 -37.22%
DPS 0.00 1.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.45 0.00 1.00 0.00 0.73 1.00 -11.19%
Adjusted Per Share Value based on latest NOSH - 240,937
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 56.23 49.32 28.66 18.75 7.31 3.89 0.77 104.31%
EPS 7.03 7.55 3.99 2.94 0.81 0.35 0.57 51.94%
DPS 0.00 1.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4773 0.4213 0.00 0.0596 0.00 0.0255 0.0048 115.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.98 5.04 4.62 3.03 1.85 0.94 2.07 -
P/RPS 5.16 9.57 4.13 0.96 0.92 0.84 1.29 25.96%
P/EPS 41.30 62.48 29.64 6.15 8.29 9.48 1.75 69.28%
EY 2.42 1.60 3.37 16.27 12.07 10.55 57.07 -40.91%
DY 0.00 0.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.08 11.20 0.00 3.03 0.00 1.29 2.07 19.65%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 22/11/07 23/11/06 22/11/05 23/11/04 - -
Price 3.04 2.18 5.95 4.25 1.62 1.05 0.00 -
P/RPS 5.27 4.14 5.32 1.35 0.81 0.94 0.00 -
P/EPS 42.14 27.03 38.18 8.62 7.26 10.59 0.00 -
EY 2.37 3.70 2.62 11.60 13.78 9.44 0.00 -
DY 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.20 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