[KNM] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 25.16%
YoY- 184.6%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,528,751 1,230,116 908,987 343,936 172,059 66,464 106.87%
PBT 453,723 215,358 147,544 53,105 12,935 25,482 77.76%
Tax -117,489 -28,881 -9,356 -11,935 1,531 93 -
NP 336,234 186,477 138,188 41,170 14,466 25,575 67.30%
-
NP to SH 336,385 188,134 132,505 41,170 14,466 25,575 67.32%
-
Tax Rate 25.89% 13.41% 6.34% 22.47% -11.84% -0.36% -
Total Cost 2,192,517 1,043,639 770,799 302,766 157,593 40,889 121.55%
-
Net Worth 1,758,094 550,479 244,854 147,844 111,142 25,252 133.42%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 41,545 - - - - -
Div Payout % - 22.08% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,758,094 550,479 244,854 147,844 111,142 25,252 133.42%
NOSH 3,821,944 1,038,640 244,854 147,844 142,489 25,252 172.59%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 13.30% 15.16% 15.20% 11.97% 8.41% 38.48% -
ROE 19.13% 34.18% 54.12% 27.85% 13.02% 101.28% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 66.16 118.44 371.24 232.63 120.75 263.19 -24.10%
EPS 8.80 18.11 54.12 27.85 10.15 101.28 -38.62%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.53 1.00 1.00 0.78 1.00 -14.37%
Adjusted Per Share Value based on latest NOSH - 147,844
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 62.59 30.45 22.50 8.51 4.26 1.64 107.00%
EPS 8.33 4.66 3.28 1.02 0.36 0.63 67.50%
DPS 0.00 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.4351 0.1362 0.0606 0.0366 0.0275 0.0063 133.04%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.62 10.27 4.40 1.79 1.42 2.14 -
P/RPS 2.45 8.67 1.19 0.77 1.18 0.81 24.74%
P/EPS 18.41 56.70 8.13 6.43 13.99 2.11 54.15%
EY 5.43 1.76 12.30 15.56 7.15 47.33 -35.11%
DY 0.00 0.39 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 19.38 4.40 1.79 1.82 2.14 10.45%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/09 26/02/08 26/02/07 23/02/06 25/02/05 - -
Price 1.60 8.47 6.05 2.40 1.42 0.00 -
P/RPS 2.42 7.15 1.63 1.03 1.18 0.00 -
P/EPS 18.18 46.76 11.18 8.62 13.99 0.00 -
EY 5.50 2.14 8.94 11.60 7.15 0.00 -
DY 0.00 0.47 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 15.98 6.05 2.40 1.82 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