[KNM] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
08-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -51.85%
YoY- 122.97%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 908,987 660,978 409,233 174,340 343,883 246,278 141,374 244.60%
PBT 147,545 134,633 93,376 28,473 54,146 39,304 25,112 224.55%
Tax -9,356 -21,072 -13,784 -7,697 -13,008 -9,417 -6,304 30.01%
NP 138,189 113,561 79,592 20,776 41,138 29,887 18,808 276.56%
-
NP to SH 132,506 107,486 79,224 19,806 41,138 29,887 18,808 266.19%
-
Tax Rate 6.34% 15.65% 14.76% 27.03% 24.02% 23.96% 25.10% -
Total Cost 770,798 547,417 329,641 153,564 302,745 216,391 122,566 239.56%
-
Net Worth 369,648 344,552 238,154 176,919 155,209 141,476 131,081 99.22%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 12,240 - - - 7,390 - - -
Div Payout % 9.24% - - - 17.97% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 369,648 344,552 238,154 176,919 155,209 141,476 131,081 99.22%
NOSH 244,800 240,945 150,730 149,931 147,818 147,371 147,282 40.18%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.20% 17.18% 19.45% 11.92% 11.96% 12.14% 13.30% -
ROE 35.85% 31.20% 33.27% 11.19% 26.50% 21.13% 14.35% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 371.32 274.33 271.50 116.28 232.64 167.11 95.99 145.81%
EPS 12.97 44.61 52.56 13.21 27.83 20.28 12.77 1.03%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.51 1.43 1.58 1.18 1.05 0.96 0.89 42.11%
Adjusted Per Share Value based on latest NOSH - 149,931
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 22.47 16.34 10.11 4.31 8.50 6.09 3.49 244.91%
EPS 3.28 2.66 1.96 0.49 1.02 0.74 0.46 269.13%
DPS 0.30 0.00 0.00 0.00 0.18 0.00 0.00 -
NAPS 0.0914 0.0852 0.0589 0.0437 0.0384 0.035 0.0324 99.27%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.40 3.03 3.00 2.50 1.79 1.85 1.27 -
P/RPS 1.18 1.10 1.10 2.15 0.77 1.11 1.32 -7.18%
P/EPS 8.13 6.79 5.71 18.93 6.43 9.12 9.95 -12.56%
EY 12.30 14.72 17.52 5.28 15.55 10.96 10.06 14.29%
DY 1.14 0.00 0.00 0.00 2.79 0.00 0.00 -
P/NAPS 2.91 2.12 1.90 2.12 1.70 1.93 1.43 60.37%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 23/08/06 08/06/06 23/02/06 22/11/05 22/08/05 -
Price 6.05 4.25 3.90 2.92 2.40 1.62 1.50 -
P/RPS 1.63 1.55 1.44 2.51 1.03 0.97 1.56 2.96%
P/EPS 11.18 9.53 7.42 22.10 8.62 7.99 11.75 -3.25%
EY 8.95 10.50 13.48 4.52 11.60 12.52 8.51 3.40%
DY 0.83 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 4.01 2.97 2.47 2.47 2.29 1.69 1.69 77.61%

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