[KNM] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 80.92%
YoY- 26.9%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,174,870 1,423,058 1,676,819 911,349 660,978 246,278 122,412 45.75%
PBT 49,602 219,014 298,769 150,467 134,633 39,304 13,154 24.74%
Tax 65,013 -19,199 -45,060 -15,729 -21,072 -9,417 -1,698 -
NP 114,615 199,815 253,709 134,738 113,561 29,887 11,456 46.76%
-
NP to SH 110,572 201,793 253,831 136,396 107,486 29,887 11,456 45.89%
-
Tax Rate -131.07% 8.77% 15.08% 10.45% 15.65% 23.96% 12.91% -
Total Cost 1,060,255 1,223,243 1,423,110 776,611 547,417 216,391 110,956 45.64%
-
Net Worth 1,731,376 1,931,222 1,702,294 517,828 344,552 141,476 103,245 59.95%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,731,376 1,931,222 1,702,294 517,828 344,552 141,476 103,245 59.95%
NOSH 3,934,946 3,941,269 3,782,876 1,035,656 240,945 147,371 141,432 74.02%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.76% 14.04% 15.13% 14.78% 17.18% 12.14% 9.36% -
ROE 6.39% 10.45% 14.91% 26.34% 31.20% 21.13% 11.10% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 29.86 36.11 44.33 88.00 274.33 167.11 86.55 -16.24%
EPS 2.81 5.12 6.71 13.17 44.61 20.28 8.10 -16.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.49 0.45 0.50 1.43 0.96 0.73 -8.08%
Adjusted Per Share Value based on latest NOSH - 1,035,738
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 29.04 35.17 41.44 22.53 16.34 6.09 3.03 45.71%
EPS 2.73 4.99 6.27 3.37 2.66 0.74 0.28 46.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4279 0.4773 0.4207 0.128 0.0852 0.035 0.0255 59.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.82 2.98 5.04 4.62 3.03 1.85 0.94 -
P/RPS 6.10 8.25 11.37 5.25 1.10 1.11 1.09 33.22%
P/EPS 64.77 58.20 75.11 35.08 6.79 9.12 11.60 33.17%
EY 1.54 1.72 1.33 2.85 14.72 10.96 8.62 -24.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.14 6.08 11.20 9.24 2.12 1.93 1.29 21.44%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 26/11/09 26/11/08 22/11/07 23/11/06 22/11/05 23/11/04 -
Price 1.74 3.04 2.18 5.95 4.25 1.62 1.05 -
P/RPS 5.83 8.42 4.92 6.76 1.55 0.97 1.21 29.94%
P/EPS 61.92 59.38 32.49 45.18 9.53 7.99 12.96 29.76%
EY 1.61 1.68 3.08 2.21 10.50 12.52 7.71 -22.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 6.20 4.84 11.90 2.97 1.69 1.44 18.30%

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