[KNM] QoQ 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- 53.15%
YoY- 93.47%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
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 318,767 386,330 262,796 262,223 248,009 251,745 234,893 22.50%
PBT 64,890 72,011 33,596 44,861 12,912 41,257 64,902 -0.01%
Tax -13,153 -12,109 1,746 -5,365 11,716 -7,288 -6,087 66.90%
NP 51,737 59,902 35,342 39,496 24,628 33,969 58,815 -8.17%
-
NP to SH 51,736 61,005 37,075 38,318 25,020 28,262 59,417 -8.79%
-
Tax Rate 20.27% 16.82% -5.20% 11.96% -90.74% 17.66% 9.38% -
Total Cost 267,030 326,428 227,454 222,727 223,381 217,776 176,078 31.89%
-
Net Worth 550,479 517,869 465,376 426,042 244,854 344,541 238,150 74.55%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 41,545 - - - - - - -
Div Payout % 80.30% - - - - - - -
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 550,479 517,869 465,376 426,042 244,854 344,541 238,150 74.55%
NOSH 1,038,640 1,035,738 258,542 258,207 244,854 240,937 150,728 260.84%
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 16.23% 15.51% 13.45% 15.06% 9.93% 13.49% 25.04% -
ROE 9.40% 11.78% 7.97% 8.99% 10.22% 8.20% 24.95% -
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 30.69 37.30 101.65 101.56 101.29 104.49 155.84 -66.05%
EPS 1.41 5.89 14.34 14.84 2.45 11.73 39.42 -89.07%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.50 1.80 1.65 1.00 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 7.88 9.55 6.50 6.48 6.13 6.22 5.81 22.45%
EPS 1.28 1.51 0.92 0.95 0.62 0.70 1.47 -8.79%
DPS 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1361 0.128 0.115 0.1053 0.0605 0.0852 0.0589 74.51%
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 33.46 12.39 6.79 5.56 4.34 2.90 1.93 566.38%
P/EPS 206.18 78.44 48.12 38.07 43.06 25.83 7.61 796.66%
EY 0.49 1.27 2.08 2.63 2.32 3.87 13.14 -88.77%
DY 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.38 9.24 3.83 3.42 4.40 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 27.60 15.95 4.37 6.40 5.97 4.07 2.50 393.64%
P/EPS 170.04 101.02 30.96 43.80 59.21 36.23 9.89 562.70%
EY 0.59 0.99 3.23 2.28 1.69 2.76 10.11 -84.87%
DY 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.98 11.90 2.47 3.94 6.05 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