[KNM] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.45%
YoY- 41.98%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,235,758 1,861,232 1,324,860 1,230,116 1,215,132 1,050,038 1,048,892 65.39%
PBT 398,358 341,902 245,772 215,358 200,622 156,912 179,444 69.92%
Tax -60,080 -41,072 -29,272 -28,882 -20,972 -7,240 -21,460 98.26%
NP 338,278 300,830 216,500 186,476 179,650 149,672 157,984 65.89%
-
NP to SH 338,441 300,830 216,500 188,133 181,861 150,782 153,272 69.32%
-
Tax Rate 15.08% 12.01% 11.91% 13.41% 10.45% 4.61% 11.96% -
Total Cost 1,897,480 1,560,402 1,108,360 1,043,640 1,035,481 900,366 890,908 65.30%
-
Net Worth 1,702,294 1,400,196 597,892 550,235 517,828 465,376 426,042 151.16%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 41,527 - - - -
Div Payout % - - - 22.07% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,702,294 1,400,196 597,892 550,235 517,828 465,376 426,042 151.16%
NOSH 3,782,876 1,060,754 1,048,934 1,038,180 1,035,656 258,542 258,207 495.81%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.13% 16.16% 16.34% 15.16% 14.78% 14.25% 15.06% -
ROE 19.88% 21.48% 36.21% 34.19% 35.12% 32.40% 35.98% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 59.10 175.46 126.31 118.49 117.33 406.14 406.22 -72.24%
EPS 8.95 28.36 20.64 5.12 17.56 58.32 59.36 -71.57%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.45 1.32 0.57 0.53 0.50 1.80 1.65 -57.84%
Adjusted Per Share Value based on latest NOSH - 1,038,640
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 55.26 46.00 32.75 30.40 30.03 25.95 25.92 65.41%
EPS 8.37 7.44 5.35 4.65 4.49 3.73 3.79 69.34%
DPS 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
NAPS 0.4207 0.3461 0.1478 0.136 0.128 0.115 0.1053 151.15%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 5.04 8.47 7.07 10.27 4.62 6.90 5.65 -
P/RPS 8.53 4.83 5.60 8.67 3.94 1.70 1.39 234.08%
P/EPS 56.33 29.87 34.25 56.67 26.31 11.83 9.52 226.08%
EY 1.78 3.35 2.92 1.76 3.80 8.45 10.51 -69.28%
DY 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
P/NAPS 11.20 6.42 12.40 19.38 9.24 3.83 3.42 120.05%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 27/05/08 26/02/08 22/11/07 29/08/07 25/05/07 -
Price 2.18 6.44 8.47 8.47 5.95 4.44 6.50 -
P/RPS 3.69 3.67 6.71 7.15 5.07 1.09 1.60 74.29%
P/EPS 24.37 22.71 41.04 46.74 33.88 7.61 10.95 70.21%
EY 4.10 4.40 2.44 2.14 2.95 13.14 9.13 -41.27%
DY 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
P/NAPS 4.84 4.88 14.86 15.98 11.90 2.47 3.94 14.65%

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