[KNM] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 96.75%
YoY- -4.84%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 331,215 1,230,116 911,349 525,019 262,223 908,987 660,978 -36.88%
PBT 61,443 215,358 150,467 78,456 44,861 147,545 134,633 -40.69%
Tax -7,318 -28,882 -15,729 -3,620 -5,365 -9,356 -21,072 -50.56%
NP 54,125 186,476 134,738 74,836 39,496 138,189 113,561 -38.95%
-
NP to SH 54,125 188,133 136,396 75,391 38,318 132,506 107,486 -36.67%
-
Tax Rate 11.91% 13.41% 10.45% 4.61% 11.96% 6.34% 15.65% -
Total Cost 277,090 1,043,640 776,611 450,183 222,727 770,798 547,417 -36.45%
-
Net Worth 597,892 550,235 517,828 465,376 426,042 369,648 344,552 44.35%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 41,527 - - - 12,240 - -
Div Payout % - 22.07% - - - 9.24% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 597,892 550,235 517,828 465,376 426,042 369,648 344,552 44.35%
NOSH 1,048,934 1,038,180 1,035,656 258,542 258,207 244,800 240,945 166.37%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 16.34% 15.16% 14.78% 14.25% 15.06% 15.20% 17.18% -
ROE 9.05% 34.19% 26.34% 16.20% 8.99% 35.85% 31.20% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 31.58 118.49 88.00 203.07 101.56 371.32 274.33 -76.30%
EPS 5.16 5.12 13.17 29.16 14.84 12.97 44.61 -76.22%
DPS 0.00 4.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.57 0.53 0.50 1.80 1.65 1.51 1.43 -45.80%
Adjusted Per Share Value based on latest NOSH - 258,542
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.19 30.40 22.53 12.98 6.48 22.47 16.34 -36.87%
EPS 1.34 4.65 3.37 1.86 0.95 3.28 2.66 -36.66%
DPS 0.00 1.03 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.1478 0.136 0.128 0.115 0.1053 0.0914 0.0852 44.32%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 7.07 10.27 4.62 6.90 5.65 4.40 3.03 -
P/RPS 22.39 8.67 5.25 3.40 5.56 1.18 1.10 644.12%
P/EPS 137.02 56.67 35.08 23.66 38.07 8.13 6.79 639.85%
EY 0.73 1.76 2.85 4.23 2.63 12.30 14.72 -86.47%
DY 0.00 0.39 0.00 0.00 0.00 1.14 0.00 -
P/NAPS 12.40 19.38 9.24 3.83 3.42 2.91 2.12 224.28%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 22/11/07 29/08/07 25/05/07 26/02/07 23/11/06 -
Price 8.47 8.47 5.95 4.44 6.50 6.05 4.25 -
P/RPS 26.82 7.15 6.76 2.19 6.40 1.63 1.55 567.82%
P/EPS 164.15 46.74 45.18 15.23 43.80 11.18 9.53 565.80%
EY 0.61 2.14 2.21 6.57 2.28 8.95 10.50 -84.97%
DY 0.00 0.47 0.00 0.00 0.00 0.83 0.00 -
P/NAPS 14.86 15.98 11.90 2.47 3.94 4.01 2.97 192.24%

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