[KNM] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 908,987 343,883 172,059 118,156 0 -
PBT 147,545 54,146 12,935 34,223 0 -
Tax -9,356 -13,008 1,531 -5,000 0 -
NP 138,189 41,138 14,466 29,223 0 -
-
NP to SH 132,506 41,138 14,466 29,223 0 -
-
Tax Rate 6.34% 24.02% -11.84% 14.61% - -
Total Cost 770,798 302,745 157,593 88,933 0 -
-
Net Worth 369,648 155,209 111,140 52,398 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 12,240 7,390 4,274 - - -
Div Payout % 9.24% 17.97% 29.55% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 369,648 155,209 111,140 52,398 0 -
NOSH 244,800 147,818 142,488 29,272 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 15.20% 11.96% 8.41% 24.73% 0.00% -
ROE 35.85% 26.50% 13.02% 55.77% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 371.32 232.64 120.75 403.64 0.00 -
EPS 12.97 27.83 10.16 99.83 0.00 -
DPS 5.00 5.00 3.00 0.00 0.00 -
NAPS 1.51 1.05 0.78 1.79 0.00 -
Adjusted Per Share Value based on latest NOSH - 25,252
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 22.47 8.50 4.25 2.92 0.00 -
EPS 3.28 1.02 0.36 0.72 0.00 -
DPS 0.30 0.18 0.11 0.00 0.00 -
NAPS 0.0914 0.0384 0.0275 0.013 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 4.40 1.79 1.42 2.14 0.00 -
P/RPS 1.18 0.77 1.18 0.53 0.00 -
P/EPS 8.13 6.43 13.99 2.14 0.00 -
EY 12.30 15.55 7.15 46.65 0.00 -
DY 1.14 2.79 2.11 0.00 0.00 -
P/NAPS 2.91 1.70 1.82 1.20 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/07 23/02/06 25/02/05 27/02/04 - -
Price 6.05 2.40 1.42 2.00 0.00 -
P/RPS 1.63 1.03 1.18 0.50 0.00 -
P/EPS 11.18 8.62 13.99 2.00 0.00 -
EY 8.95 11.60 7.15 49.92 0.00 -
DY 0.83 2.08 2.11 0.00 0.00 -
P/NAPS 4.01 2.29 1.82 1.12 0.00 -

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