[KNM] QoQ Annualized Quarter 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- -9.55%
YoY- 259.64%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,050,038 1,048,892 908,987 881,304 818,466 697,360 343,883 110.90%
PBT 156,912 179,444 147,545 179,510 186,752 113,892 54,146 103.66%
Tax -7,240 -21,460 -9,356 -28,096 -27,568 -30,788 -13,008 -32.40%
NP 149,672 157,984 138,189 151,414 159,184 83,104 41,138 137.11%
-
NP to SH 150,782 153,272 132,506 143,314 158,448 79,224 41,138 138.28%
-
Tax Rate 4.61% 11.96% 6.34% 15.65% 14.76% 27.03% 24.02% -
Total Cost 900,366 890,908 770,798 729,889 659,282 614,256 302,745 107.21%
-
Net Worth 465,376 426,042 369,648 344,552 238,154 176,919 155,209 108.35%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 12,240 - - - 7,390 -
Div Payout % - - 9.24% - - - 17.97% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 465,376 426,042 369,648 344,552 238,154 176,919 155,209 108.35%
NOSH 258,542 258,207 244,800 240,945 150,730 149,931 147,818 45.31%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.25% 15.06% 15.20% 17.18% 19.45% 11.92% 11.96% -
ROE 32.40% 35.98% 35.85% 41.59% 66.53% 44.78% 26.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 406.14 406.22 371.32 365.77 543.00 465.12 232.64 45.13%
EPS 58.32 59.36 12.97 59.48 105.12 52.84 27.83 63.98%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.80 1.65 1.51 1.43 1.58 1.18 1.05 43.37%
Adjusted Per Share Value based on latest NOSH - 240,937
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.95 25.92 22.47 21.78 20.23 17.24 8.50 110.87%
EPS 3.73 3.79 3.28 3.54 3.92 1.96 1.02 137.92%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.18 -
NAPS 0.115 0.1053 0.0914 0.0852 0.0589 0.0437 0.0384 108.18%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.90 5.65 4.40 3.03 3.00 2.50 1.79 -
P/RPS 1.70 1.39 1.18 0.83 0.55 0.54 0.77 69.79%
P/EPS 11.83 9.52 8.13 5.09 2.85 4.73 6.43 50.31%
EY 8.45 10.51 12.30 19.63 35.04 21.14 15.55 -33.48%
DY 0.00 0.00 1.14 0.00 0.00 0.00 2.79 -
P/NAPS 3.83 3.42 2.91 2.12 1.90 2.12 1.70 72.11%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 26/02/07 23/11/06 23/08/06 08/06/06 23/02/06 -
Price 4.44 6.50 6.05 4.25 3.90 2.92 2.40 -
P/RPS 1.09 1.60 1.63 1.16 0.72 0.63 1.03 3.85%
P/EPS 7.61 10.95 11.18 7.15 3.71 5.53 8.62 -7.99%
EY 13.14 9.13 8.95 14.00 26.95 18.10 11.60 8.69%
DY 0.00 0.00 0.83 0.00 0.00 0.00 2.08 -
P/NAPS 2.47 3.94 4.01 2.97 2.47 2.47 2.29 5.18%

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