[KNM] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 343,883 172,059 118,156 0 -
PBT 54,146 12,935 34,223 0 -
Tax -13,008 1,531 -5,000 0 -
NP 41,138 14,466 29,223 0 -
-
NP to SH 41,138 14,466 29,223 0 -
-
Tax Rate 24.02% -11.84% 14.61% - -
Total Cost 302,745 157,593 88,933 0 -
-
Net Worth 155,209 111,140 52,398 0 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 7,390 4,274 - - -
Div Payout % 17.97% 29.55% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 155,209 111,140 52,398 0 -
NOSH 147,818 142,488 29,272 0 -
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 11.96% 8.41% 24.73% 0.00% -
ROE 26.50% 13.02% 55.77% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 232.64 120.75 403.64 0.00 -
EPS 27.83 10.16 99.83 0.00 -
DPS 5.00 3.00 0.00 0.00 -
NAPS 1.05 0.78 1.79 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 8.50 4.25 2.92 0.00 -
EPS 1.02 0.36 0.72 0.00 -
DPS 0.18 0.11 0.00 0.00 -
NAPS 0.0384 0.0275 0.013 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/12/05 31/12/04 31/12/03 - -
Price 1.79 1.42 2.14 0.00 -
P/RPS 0.77 1.18 0.53 0.00 -
P/EPS 6.43 13.99 2.14 0.00 -
EY 15.55 7.15 46.65 0.00 -
DY 2.79 2.11 0.00 0.00 -
P/NAPS 1.70 1.82 1.20 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/06 25/02/05 27/02/04 - -
Price 2.40 1.42 2.00 0.00 -
P/RPS 1.03 1.18 0.50 0.00 -
P/EPS 8.62 13.99 2.00 0.00 -
EY 11.60 7.15 49.92 0.00 -
DY 2.08 2.11 0.00 0.00 -
P/NAPS 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