[KNM] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -7.54%
YoY- 222.1%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,215,132 1,050,038 1,048,892 908,987 881,304 818,466 697,360 44.75%
PBT 200,622 156,912 179,444 147,545 179,510 186,752 113,892 45.80%
Tax -20,972 -7,240 -21,460 -9,356 -28,096 -27,568 -30,788 -22.56%
NP 179,650 149,672 157,984 138,189 151,414 159,184 83,104 67.10%
-
NP to SH 181,861 150,782 153,272 132,506 143,314 158,448 79,224 73.92%
-
Tax Rate 10.45% 4.61% 11.96% 6.34% 15.65% 14.76% 27.03% -
Total Cost 1,035,481 900,366 890,908 770,798 729,889 659,282 614,256 41.59%
-
Net Worth 517,828 465,376 426,042 369,648 344,552 238,154 176,919 104.48%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 12,240 - - - -
Div Payout % - - - 9.24% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 517,828 465,376 426,042 369,648 344,552 238,154 176,919 104.48%
NOSH 1,035,656 258,542 258,207 244,800 240,945 150,730 149,931 262.27%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.78% 14.25% 15.06% 15.20% 17.18% 19.45% 11.92% -
ROE 35.12% 32.40% 35.98% 35.85% 41.59% 66.53% 44.78% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 117.33 406.14 406.22 371.32 365.77 543.00 465.12 -60.04%
EPS 17.56 58.32 59.36 12.97 59.48 105.12 52.84 -51.98%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.50 1.80 1.65 1.51 1.43 1.58 1.18 -43.55%
Adjusted Per Share Value based on latest NOSH - 244,854
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.03 25.95 25.92 22.47 21.78 20.23 17.24 44.72%
EPS 4.49 3.73 3.79 3.28 3.54 3.92 1.96 73.68%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.128 0.115 0.1053 0.0914 0.0852 0.0589 0.0437 104.58%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.62 6.90 5.65 4.40 3.03 3.00 2.50 -
P/RPS 3.94 1.70 1.39 1.18 0.83 0.55 0.54 275.73%
P/EPS 26.31 11.83 9.52 8.13 5.09 2.85 4.73 213.60%
EY 3.80 8.45 10.51 12.30 19.63 35.04 21.14 -68.11%
DY 0.00 0.00 0.00 1.14 0.00 0.00 0.00 -
P/NAPS 9.24 3.83 3.42 2.91 2.12 1.90 2.12 166.58%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 29/08/07 25/05/07 26/02/07 23/11/06 23/08/06 08/06/06 -
Price 5.95 4.44 6.50 6.05 4.25 3.90 2.92 -
P/RPS 5.07 1.09 1.60 1.63 1.16 0.72 0.63 301.07%
P/EPS 33.88 7.61 10.95 11.18 7.15 3.71 5.53 234.45%
EY 2.95 13.14 9.13 8.95 14.00 26.95 18.10 -70.12%
DY 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
P/NAPS 11.90 2.47 3.94 4.01 2.97 2.47 2.47 184.98%

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