[KNM] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 16.55%
YoY- 41.98%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,559,103 1,839,574 2,528,751 1,230,116 908,987 343,936 172,059 44.36%
PBT 46,510 138,112 453,723 215,358 147,544 53,105 12,935 23.76%
Tax 75,963 119,734 -117,489 -28,881 -9,356 -11,935 1,531 91.63%
NP 122,473 257,846 336,234 186,477 138,188 41,170 14,466 42.73%
-
NP to SH 118,201 259,093 336,385 188,134 132,505 41,170 14,466 41.89%
-
Tax Rate -163.33% -86.69% 25.89% 13.41% 6.34% 22.47% -11.84% -
Total Cost 1,436,630 1,581,728 2,192,517 1,043,639 770,799 302,766 157,593 44.50%
-
Net Worth 982,428 1,886,339 1,758,094 550,479 244,854 147,844 111,142 43.76%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 41,545 - - - -
Div Payout % - - - 22.08% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 982,428 1,886,339 1,758,094 550,479 244,854 147,844 111,142 43.76%
NOSH 982,428 3,929,873 3,821,944 1,038,640 244,854 147,844 142,489 37.93%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.86% 14.02% 13.30% 15.16% 15.20% 11.97% 8.41% -
ROE 12.03% 13.74% 19.13% 34.18% 54.12% 27.85% 13.02% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 158.70 46.81 66.16 118.44 371.24 232.63 120.75 4.65%
EPS 12.03 6.59 8.80 18.11 54.12 27.85 10.15 2.87%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.00 0.48 0.46 0.53 1.00 1.00 0.78 4.22%
Adjusted Per Share Value based on latest NOSH - 1,038,640
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 38.54 45.47 62.50 30.40 22.47 8.50 4.25 44.38%
EPS 2.92 6.40 8.31 4.65 3.28 1.02 0.36 41.72%
DPS 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
NAPS 0.2428 0.4662 0.4345 0.1361 0.0605 0.0365 0.0275 43.74%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.84 3.08 1.62 10.27 4.40 1.79 1.42 -
P/RPS 1.79 6.58 2.45 8.67 1.19 0.77 1.18 7.18%
P/EPS 23.60 46.72 18.41 56.70 8.13 6.43 13.99 9.10%
EY 4.24 2.14 5.43 1.76 12.30 15.56 7.15 -8.33%
DY 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
P/NAPS 2.84 6.42 3.52 19.38 4.40 1.79 1.82 7.69%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 24/02/09 26/02/08 26/02/07 23/02/06 25/02/05 -
Price 2.83 3.22 1.60 8.47 6.05 2.40 1.42 -
P/RPS 1.78 6.88 2.42 7.15 1.63 1.03 1.18 7.08%
P/EPS 23.52 48.84 18.18 46.76 11.18 8.62 13.99 9.04%
EY 4.25 2.05 5.50 2.14 8.94 11.60 7.15 -8.30%
DY 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
P/NAPS 2.83 6.71 3.48 15.98 6.05 2.40 1.82 7.63%

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