[KNM] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 3.23%
YoY- -43.44%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,230,116 908,987 343,936 172,059 66,464 107.31%
PBT 215,358 147,544 53,105 12,935 25,482 70.44%
Tax -28,881 -9,356 -11,935 1,531 93 -
NP 186,477 138,188 41,170 14,466 25,575 64.26%
-
NP to SH 188,134 132,505 41,170 14,466 25,575 64.63%
-
Tax Rate 13.41% 6.34% 22.47% -11.84% -0.36% -
Total Cost 1,043,639 770,799 302,766 157,593 40,889 124.64%
-
Net Worth 550,479 244,854 147,844 111,142 25,252 115.96%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 41,545 - - - - -
Div Payout % 22.08% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 550,479 244,854 147,844 111,142 25,252 115.96%
NOSH 1,038,640 244,854 147,844 142,489 25,252 153.08%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 15.16% 15.20% 11.97% 8.41% 38.48% -
ROE 34.18% 54.12% 27.85% 13.02% 101.28% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 118.44 371.24 232.63 120.75 263.19 -18.08%
EPS 18.11 54.12 27.85 10.15 101.28 -34.95%
DPS 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 1.00 1.00 0.78 1.00 -14.66%
Adjusted Per Share Value based on latest NOSH - 142,489
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 30.40 22.47 8.50 4.25 1.64 107.39%
EPS 4.65 3.28 1.02 0.36 0.63 64.77%
DPS 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.1361 0.0605 0.0365 0.0275 0.0062 116.34%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 10.27 4.40 1.79 1.42 2.14 -
P/RPS 8.67 1.19 0.77 1.18 0.81 80.80%
P/EPS 56.70 8.13 6.43 13.99 2.11 127.55%
EY 1.76 12.30 15.56 7.15 47.33 -56.06%
DY 0.39 0.00 0.00 0.00 0.00 -
P/NAPS 19.38 4.40 1.79 1.82 2.14 73.40%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/02/08 26/02/07 23/02/06 25/02/05 - -
Price 8.47 6.05 2.40 1.42 0.00 -
P/RPS 7.15 1.63 1.03 1.18 0.00 -
P/EPS 46.76 11.18 8.62 13.99 0.00 -
EY 2.14 8.94 11.60 7.15 0.00 -
DY 0.47 0.00 0.00 0.00 0.00 -
P/NAPS 15.98 6.05 2.40 1.82 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