[KNM] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 15.67%
YoY- 93.47%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,230,116 1,215,132 1,050,038 1,048,892 908,987 881,304 818,466 31.11%
PBT 215,358 200,622 156,912 179,444 147,545 179,510 186,752 9.93%
Tax -28,882 -20,972 -7,240 -21,460 -9,356 -28,096 -27,568 3.14%
NP 186,476 179,650 149,672 157,984 138,189 151,414 159,184 11.09%
-
NP to SH 188,133 181,861 150,782 153,272 132,506 143,314 158,448 12.09%
-
Tax Rate 13.41% 10.45% 4.61% 11.96% 6.34% 15.65% 14.76% -
Total Cost 1,043,640 1,035,481 900,366 890,908 770,798 729,889 659,282 35.71%
-
Net Worth 550,235 517,828 465,376 426,042 369,648 344,552 238,154 74.50%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 41,527 - - - 12,240 - - -
Div Payout % 22.07% - - - 9.24% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 550,235 517,828 465,376 426,042 369,648 344,552 238,154 74.50%
NOSH 1,038,180 1,035,656 258,542 258,207 244,800 240,945 150,730 260.73%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.16% 14.78% 14.25% 15.06% 15.20% 17.18% 19.45% -
ROE 34.19% 35.12% 32.40% 35.98% 35.85% 41.59% 66.53% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 118.49 117.33 406.14 406.22 371.32 365.77 543.00 -63.65%
EPS 5.12 17.56 58.32 59.36 12.97 59.48 105.12 -86.58%
DPS 4.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.53 0.50 1.80 1.65 1.51 1.43 1.58 -51.62%
Adjusted Per Share Value based on latest NOSH - 258,207
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 30.40 30.03 25.95 25.92 22.47 21.78 20.23 31.09%
EPS 4.65 4.49 3.73 3.79 3.28 3.54 3.92 12.02%
DPS 1.03 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.136 0.128 0.115 0.1053 0.0914 0.0852 0.0589 74.42%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 10.27 4.62 6.90 5.65 4.40 3.03 3.00 -
P/RPS 8.67 3.94 1.70 1.39 1.18 0.83 0.55 525.54%
P/EPS 56.67 26.31 11.83 9.52 8.13 5.09 2.85 629.97%
EY 1.76 3.80 8.45 10.51 12.30 19.63 35.04 -86.31%
DY 0.39 0.00 0.00 0.00 1.14 0.00 0.00 -
P/NAPS 19.38 9.24 3.83 3.42 2.91 2.12 1.90 368.34%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 22/11/07 29/08/07 25/05/07 26/02/07 23/11/06 23/08/06 -
Price 8.47 5.95 4.44 6.50 6.05 4.25 3.90 -
P/RPS 7.15 5.07 1.09 1.60 1.63 1.16 0.72 360.07%
P/EPS 46.74 33.88 7.61 10.95 11.18 7.15 3.71 438.93%
EY 2.14 2.95 13.14 9.13 8.95 14.00 26.95 -81.44%
DY 0.47 0.00 0.00 0.00 0.83 0.00 0.00 -
P/NAPS 15.98 11.90 2.47 3.94 4.01 2.97 2.47 246.02%

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