[KNM] QoQ Annualized Quarter 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- 3.23%
YoY- 184.38%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 881,304 818,466 697,360 343,883 328,370 282,748 285,572 111.82%
PBT 179,510 186,752 113,892 54,146 52,405 50,224 49,636 135.42%
Tax -28,096 -27,568 -30,788 -13,008 -12,556 -12,608 -14,104 58.25%
NP 151,414 159,184 83,104 41,138 39,849 37,616 35,532 162.61%
-
NP to SH 143,314 158,448 79,224 41,138 39,849 37,616 35,532 153.16%
-
Tax Rate 15.65% 14.76% 27.03% 24.02% 23.96% 25.10% 28.41% -
Total Cost 729,889 659,282 614,256 302,745 288,521 245,132 250,040 104.11%
-
Net Worth 344,552 238,154 176,919 155,209 141,476 131,081 123,538 98.01%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 7,390 - - - -
Div Payout % - - - 17.97% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 344,552 238,154 176,919 155,209 141,476 131,081 123,538 98.01%
NOSH 240,945 150,730 149,931 147,818 147,371 147,282 147,069 38.93%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 17.18% 19.45% 11.92% 11.96% 12.14% 13.30% 12.44% -
ROE 41.59% 66.53% 44.78% 26.50% 28.17% 28.70% 28.76% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 365.77 543.00 465.12 232.64 222.82 191.98 194.17 52.46%
EPS 59.48 105.12 52.84 27.83 27.04 25.54 24.16 82.22%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.43 1.58 1.18 1.05 0.96 0.89 0.84 42.52%
Adjusted Per Share Value based on latest NOSH - 147,844
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 21.78 20.23 17.24 8.50 8.12 6.99 7.06 111.77%
EPS 3.54 3.92 1.96 1.02 0.98 0.93 0.88 152.72%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.0852 0.0589 0.0437 0.0384 0.035 0.0324 0.0305 98.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.03 3.00 2.50 1.79 1.85 1.27 1.21 -
P/RPS 0.83 0.55 0.54 0.77 0.83 0.66 0.62 21.44%
P/EPS 5.09 2.85 4.73 6.43 6.84 4.97 5.01 1.06%
EY 19.63 35.04 21.14 15.55 14.62 20.11 19.97 -1.13%
DY 0.00 0.00 0.00 2.79 0.00 0.00 0.00 -
P/NAPS 2.12 1.90 2.12 1.70 1.93 1.43 1.44 29.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 23/08/06 08/06/06 23/02/06 22/11/05 22/08/05 25/05/05 -
Price 4.25 3.90 2.92 2.40 1.62 1.50 1.21 -
P/RPS 1.16 0.72 0.63 1.03 0.73 0.78 0.62 51.77%
P/EPS 7.15 3.71 5.53 8.62 5.99 5.87 5.01 26.73%
EY 14.00 26.95 18.10 11.60 16.69 17.03 19.97 -21.06%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 2.97 2.47 2.47 2.29 1.69 1.69 1.44 61.95%

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