[KNM] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 14.04%
YoY- 28.7%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,050,038 818,466 282,748 151,758 120,996 0 -
PBT 156,912 186,752 50,224 18,462 14,436 0 -
Tax -7,240 -27,568 -12,608 -4,426 -12,688 0 -
NP 149,672 159,184 37,616 14,036 1,748 0 -
-
NP to SH 150,782 158,448 37,616 14,036 10,906 0 -
-
Tax Rate 4.61% 14.76% 25.10% 23.97% 87.89% - -
Total Cost 900,366 659,282 245,132 137,722 119,248 0 -
-
Net Worth 465,376 238,154 131,081 83,338 306,019 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - 4,386 - - -
Div Payout % - - - 31.25% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 465,376 238,154 131,081 83,338 306,019 0 -
NOSH 258,542 150,730 147,282 43,862 162,776 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 14.25% 19.45% 13.30% 9.25% 1.44% 0.00% -
ROE 32.40% 66.53% 28.70% 16.84% 3.56% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 406.14 543.00 191.98 345.99 74.33 0.00 -
EPS 58.32 105.12 25.54 32.00 6.70 0.00 -
DPS 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.80 1.58 0.89 1.90 1.88 0.00 -
Adjusted Per Share Value based on latest NOSH - 43,788
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 25.95 20.23 6.99 3.75 2.99 0.00 -
EPS 3.73 3.92 0.93 0.35 0.27 0.00 -
DPS 0.00 0.00 0.00 0.11 0.00 0.00 -
NAPS 0.115 0.0589 0.0324 0.0206 0.0756 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - - -
Price 6.90 3.00 1.27 2.24 0.00 0.00 -
P/RPS 1.70 0.55 0.66 0.65 0.00 0.00 -
P/EPS 11.83 2.85 4.97 7.00 0.00 0.00 -
EY 8.45 35.04 20.11 14.29 0.00 0.00 -
DY 0.00 0.00 0.00 4.46 0.00 0.00 -
P/NAPS 3.83 1.90 1.43 1.18 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/07 23/08/06 22/08/05 30/08/04 07/08/03 - -
Price 4.44 3.90 1.50 2.75 0.00 0.00 -
P/RPS 1.09 0.72 0.78 0.79 0.00 0.00 -
P/EPS 7.61 3.71 5.87 8.59 0.00 0.00 -
EY 13.14 26.95 17.03 11.64 0.00 0.00 -
DY 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 2.47 2.47 1.69 1.45 0.00 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