[KNM] YoY 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- -11.47%
YoY- 122.38%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 416,516 851,931 318,767 248,009 97,605 49,647 35,155 50.93%
PBT -80,900 154,938 64,890 12,912 14,843 -219 5,463 -
Tax 138,932 -72,470 -13,153 11,716 -3,592 3,229 -3,266 -
NP 58,032 82,468 51,737 24,628 11,251 3,010 2,197 72.48%
-
NP to SH 57,301 82,554 51,736 25,020 11,251 3,010 2,197 72.12%
-
Tax Rate - 46.77% 20.27% -90.74% 24.20% - 59.78% -
Total Cost 358,484 769,463 267,030 223,381 86,354 46,637 32,958 48.79%
-
Net Worth 1,886,339 1,758,094 550,479 244,854 155,237 111,142 45,202 86.13%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 57,329 41,545 - - - - -
Div Payout % - 69.44% 80.30% - - - - -
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 1,886,339 1,758,094 550,479 244,854 155,237 111,142 45,202 86.13%
NOSH 3,929,873 3,821,944 1,038,640 244,854 147,844 142,489 25,252 131.74%
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 13.93% 9.68% 16.23% 9.93% 11.53% 6.06% 6.25% -
ROE 3.04% 4.70% 9.40% 10.22% 7.25% 2.71% 4.86% -
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 10.60 22.29 30.69 101.29 66.02 34.84 139.21 -34.87%
EPS 5.78 2.16 1.41 2.45 7.61 2.11 8.70 -6.58%
DPS 0.00 1.50 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.53 1.00 1.05 0.78 1.79 -19.68%
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 10.29 21.06 7.88 6.13 2.41 1.23 0.87 50.88%
EPS 1.42 2.04 1.28 0.62 0.28 0.07 0.05 74.58%
DPS 0.00 1.42 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.4345 0.1361 0.0605 0.0384 0.0275 0.0112 86.05%
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 29.06 7.27 33.46 4.34 2.71 4.08 1.54 63.09%
P/EPS 211.24 75.00 206.18 43.06 23.52 67.22 24.60 43.05%
EY 0.47 1.33 0.49 2.32 4.25 1.49 4.07 -30.19%
DY 0.00 0.93 0.39 0.00 0.00 0.00 0.00 -
P/NAPS 6.42 3.52 19.38 4.40 1.70 1.82 1.20 32.21%
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 30.38 7.18 27.60 5.97 3.64 4.08 1.44 66.15%
P/EPS 220.84 74.07 170.04 59.21 31.54 67.22 22.99 45.74%
EY 0.45 1.35 0.59 1.69 3.17 1.49 4.35 -31.46%
DY 0.00 0.94 0.47 0.00 0.00 0.00 0.00 -
P/NAPS 6.71 3.48 15.98 6.05 2.29 1.82 1.12 34.73%

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