[KNM] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 23.28%
YoY- 222.1%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,839,575 2,528,750 1,230,116 908,987 343,883 172,059 118,156 57.95%
PBT 138,114 453,705 215,358 147,545 54,146 12,935 34,223 26.15%
Tax 119,733 -117,530 -28,882 -9,356 -13,008 1,531 -5,000 -
NP 257,847 336,175 186,476 138,189 41,138 14,466 29,223 43.70%
-
NP to SH 260,556 336,383 188,133 132,506 41,138 14,466 29,223 43.95%
-
Tax Rate -86.69% 25.90% 13.41% 6.34% 24.02% -11.84% 14.61% -
Total Cost 1,581,728 2,192,575 1,043,640 770,798 302,745 157,593 88,933 61.49%
-
Net Worth 7,926,131 1,758,365 550,235 369,648 155,209 111,140 52,398 130.65%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 57,338 41,527 12,240 7,390 4,274 - -
Div Payout % - 17.05% 22.07% 9.24% 17.97% 29.55% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 7,926,131 1,758,365 550,235 369,648 155,209 111,140 52,398 130.65%
NOSH 3,943,348 3,822,534 1,038,180 244,800 147,818 142,488 29,272 126.24%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.02% 13.29% 15.16% 15.20% 11.96% 8.41% 24.73% -
ROE 3.29% 19.13% 34.19% 35.85% 26.50% 13.02% 55.77% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 46.65 66.15 118.49 371.32 232.64 120.75 403.64 -30.18%
EPS 26.29 8.80 5.12 12.97 27.83 10.16 99.83 -19.92%
DPS 0.00 1.50 4.00 5.00 5.00 3.00 0.00 -
NAPS 2.01 0.46 0.53 1.51 1.05 0.78 1.79 1.94%
Adjusted Per Share Value based on latest NOSH - 244,854
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 45.47 62.50 30.40 22.47 8.50 4.25 2.92 57.95%
EPS 6.44 8.31 4.65 3.28 1.02 0.36 0.72 44.02%
DPS 0.00 1.42 1.03 0.30 0.18 0.11 0.00 -
NAPS 1.9591 0.4346 0.136 0.0914 0.0384 0.0275 0.013 130.50%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.08 1.62 10.27 4.40 1.79 1.42 2.14 -
P/RPS 6.60 2.45 8.67 1.18 0.77 1.18 0.53 52.18%
P/EPS 46.61 18.41 56.67 8.13 6.43 13.99 2.14 67.03%
EY 2.15 5.43 1.76 12.30 15.55 7.15 46.65 -40.09%
DY 0.00 0.93 0.39 1.14 2.79 2.11 0.00 -
P/NAPS 1.53 3.52 19.38 2.91 1.70 1.82 1.20 4.12%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 24/02/09 26/02/08 26/02/07 23/02/06 25/02/05 27/02/04 -
Price 3.22 1.60 8.47 6.05 2.40 1.42 2.00 -
P/RPS 6.90 2.42 7.15 1.63 1.03 1.18 0.50 54.81%
P/EPS 48.73 18.18 46.74 11.18 8.62 13.99 2.00 70.18%
EY 2.05 5.50 2.14 8.95 11.60 7.15 49.92 -41.23%
DY 0.00 0.94 0.47 0.83 2.08 2.11 0.00 -
P/NAPS 1.60 3.48 15.98 4.01 2.29 1.82 1.12 6.11%

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