[KNM] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 29.51%
YoY- 150.47%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,635,713 1,024,773 611,795 237,554 133,537 8,806 183.98%
PBT 307,853 132,626 121,370 28,814 12,107 22,606 68.49%
Tax -45,798 809 -19,415 -2,560 -1,625 -495 147.06%
NP 262,055 133,435 101,955 26,254 10,482 22,111 63.87%
-
NP to SH 263,157 128,675 101,587 26,254 10,482 22,111 64.01%
-
Tax Rate 14.88% -0.61% 16.00% 8.88% 13.42% 2.19% -
Total Cost 1,373,658 891,338 509,840 211,300 123,055 -13,305 -
-
Net Worth 1,061,642 258,542 150,728 131,030 43,788 162,776 45.44%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 41,545 - - - - - -
Div Payout % 15.79% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,061,642 258,542 150,728 131,030 43,788 162,776 45.44%
NOSH 1,061,642 258,542 150,728 147,225 43,788 162,776 45.44%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 16.02% 13.02% 16.66% 11.05% 7.85% 251.09% -
ROE 24.79% 49.77% 67.40% 20.04% 23.94% 13.58% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 154.07 396.37 405.89 161.35 304.96 5.41 95.24%
EPS 24.79 49.77 67.40 17.83 23.94 13.58 12.77%
DPS 3.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 0.89 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 147,225
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 40.43 25.33 15.12 5.87 3.30 0.22 183.37%
EPS 6.50 3.18 2.51 0.65 0.26 0.55 63.78%
DPS 1.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2624 0.0639 0.0373 0.0324 0.0108 0.0402 45.46%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 8.47 6.90 3.00 1.27 2.24 0.00 -
P/RPS 5.50 1.74 0.74 0.79 0.73 0.00 -
P/EPS 34.17 13.86 4.45 7.12 9.36 0.00 -
EY 2.93 7.21 22.47 14.04 10.69 0.00 -
DY 0.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.47 6.90 3.00 1.43 2.24 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/08 29/08/07 23/08/06 22/08/05 30/08/04 - -
Price 6.44 4.44 3.90 1.50 2.75 0.00 -
P/RPS 4.18 1.12 0.96 0.93 0.90 0.00 -
P/EPS 25.98 8.92 5.79 8.41 11.49 0.00 -
EY 3.85 11.21 17.28 11.89 8.70 0.00 -
DY 0.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.44 4.44 3.90 1.69 2.75 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