[KNM] YoY TTM 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- 25.45%
YoY- 35.91%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,591,386 2,274,989 1,995,587 1,159,358 758,636 295,925 157,567 46.99%
PBT -31,298 373,965 363,660 163,380 148,435 39,083 15,155 -
Tax 203,945 -91,627 -58,213 -4,012 -23,590 -6,188 -1,141 -
NP 172,647 282,338 305,447 159,368 124,845 32,895 14,014 51.94%
-
NP to SH 167,873 284,345 305,568 161,418 118,770 32,895 14,014 51.23%
-
Tax Rate - 24.50% 16.01% 2.46% 15.89% 15.83% 7.53% -
Total Cost 1,418,739 1,992,651 1,690,140 999,990 633,791 263,030 143,553 46.46%
-
Net Worth 0 1,931,144 1,704,659 0 240,937 0 103,176 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 41,545 - - - - -
Div Payout % - - 13.60% - - - - -
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 0 1,931,144 1,704,659 0 240,937 0 103,176 -
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 10.85% 12.41% 15.31% 13.75% 16.46% 11.12% 8.89% -
ROE 0.00% 14.72% 17.93% 0.00% 49.29% 0.00% 13.58% -
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 40.29 57.72 52.68 111.94 314.87 200.86 111.48 -15.59%
EPS 4.25 7.21 8.07 15.58 49.29 22.33 9.92 -13.16%
DPS 0.00 0.00 1.10 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.49 0.45 0.00 1.00 0.00 0.73 -
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 39.39 56.31 49.39 28.69 18.78 7.32 3.90 46.99%
EPS 4.15 7.04 7.56 4.00 2.94 0.81 0.35 50.97%
DPS 0.00 0.00 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.478 0.4219 0.00 0.0596 0.00 0.0255 -
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 4.52 5.16 9.57 4.13 0.96 0.92 0.84 32.35%
P/EPS 42.83 41.30 62.48 29.64 6.15 8.29 9.48 28.56%
EY 2.33 2.42 1.60 3.37 16.27 12.07 10.55 -22.24%
DY 0.00 0.00 0.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 6.08 11.20 0.00 3.03 0.00 1.29 -
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 4.32 5.27 4.14 5.32 1.35 0.81 0.94 28.92%
P/EPS 40.94 42.14 27.03 38.18 8.62 7.26 10.59 25.26%
EY 2.44 2.37 3.70 2.62 11.60 13.78 9.44 -20.17%
DY 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 6.20 4.84 0.00 4.25 0.00 1.44 -

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