[KNM] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 1.55%
YoY- 273.79%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 251,745 234,893 174,340 97,605 104,904 69,981 71,393 131.49%
PBT 41,257 64,902 28,473 14,843 14,192 12,701 12,409 122.59%
Tax -7,288 -6,087 -7,697 -3,592 -3,113 -2,778 -3,526 62.19%
NP 33,969 58,815 20,776 11,251 11,079 9,923 8,883 144.33%
-
NP to SH 28,262 59,417 19,806 11,251 11,079 9,923 8,883 116.16%
-
Tax Rate 17.66% 9.38% 27.03% 24.20% 21.93% 21.87% 28.41% -
Total Cost 217,776 176,078 153,564 86,354 93,825 60,058 62,510 129.63%
-
Net Worth 344,541 238,150 176,919 155,237 141,434 131,030 123,538 98.01%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 344,541 238,150 176,919 155,237 141,434 131,030 123,538 98.01%
NOSH 240,937 150,728 149,931 147,844 147,327 147,225 147,069 38.92%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.49% 25.04% 11.92% 11.53% 10.56% 14.18% 12.44% -
ROE 8.20% 24.95% 11.19% 7.25% 7.83% 7.57% 7.19% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 104.49 155.84 116.28 66.02 71.20 47.53 48.54 66.64%
EPS 11.73 39.42 13.21 7.61 7.52 6.74 6.04 55.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.58 1.18 1.05 0.96 0.89 0.84 42.52%
Adjusted Per Share Value based on latest NOSH - 147,844
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.22 5.81 4.31 2.41 2.59 1.73 1.76 131.83%
EPS 0.70 1.47 0.49 0.28 0.27 0.25 0.22 116.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0589 0.0437 0.0384 0.035 0.0324 0.0305 98.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.03 3.00 2.50 1.79 1.85 1.27 1.21 -
P/RPS 2.90 1.93 2.15 2.71 2.60 2.67 2.49 10.68%
P/EPS 25.83 7.61 18.93 23.52 24.60 18.84 20.03 18.45%
EY 3.87 13.14 5.28 4.25 4.06 5.31 4.99 -15.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.90 2.12 1.70 1.93 1.43 1.44 29.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 23/08/06 08/06/06 23/02/06 22/11/05 22/08/05 25/05/05 -
Price 4.25 3.90 2.92 2.40 1.62 1.50 1.21 -
P/RPS 4.07 2.50 2.51 3.64 2.28 3.16 2.49 38.71%
P/EPS 36.23 9.89 22.10 31.54 21.54 22.26 20.03 48.40%
EY 2.76 10.11 4.52 3.17 4.64 4.49 4.99 -32.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 2.47 2.47 2.29 1.69 1.69 1.44 61.95%

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