[KNM] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 9.99%
YoY- 161.8%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,451,356 1,377,508 1,865,131 1,885,193 1,966,426 1,975,596 1,986,427 -18.92%
PBT 140,660 215,632 118,249 98,022 86,044 93,004 46,499 109.58%
Tax -60,124 -76,468 -78,497 -44,937 -37,908 -38,456 -26,591 72.52%
NP 80,536 139,164 39,752 53,085 48,136 54,548 19,908 154.53%
-
NP to SH 82,316 140,208 42,187 55,633 50,580 56,688 23,450 131.50%
-
Tax Rate 42.74% 35.46% 66.38% 45.84% 44.06% 41.35% 57.19% -
Total Cost 1,370,820 1,238,344 1,825,379 1,832,108 1,918,290 1,921,048 1,966,519 -21.43%
-
Net Worth 2,101,315 2,067,583 2,051,387 1,917,509 1,945,384 2,016,222 2,018,609 2.72%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,101,315 2,067,583 2,051,387 1,917,509 1,945,384 2,016,222 2,018,609 2.72%
NOSH 1,736,624 1,615,299 1,554,081 1,534,007 1,496,449 1,461,030 1,462,760 12.15%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.55% 10.10% 2.13% 2.82% 2.45% 2.76% 1.00% -
ROE 3.92% 6.78% 2.06% 2.90% 2.60% 2.81% 1.16% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 83.57 85.28 120.02 122.89 131.41 135.22 135.80 -27.71%
EPS 4.74 8.68 2.72 3.63 3.38 3.88 1.60 106.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.28 1.32 1.25 1.30 1.38 1.38 -8.41%
Adjusted Per Share Value based on latest NOSH - 1,535,981
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.87 34.05 46.10 46.60 48.60 48.83 49.10 -18.93%
EPS 2.03 3.47 1.04 1.38 1.25 1.40 0.58 131.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5194 0.511 0.507 0.4739 0.4808 0.4983 0.4989 2.72%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.62 0.645 0.49 0.905 0.905 0.775 0.45 -
P/RPS 0.74 0.76 0.41 0.74 0.69 0.57 0.33 71.57%
P/EPS 13.08 7.43 18.05 24.95 26.78 19.97 28.07 -39.97%
EY 7.65 13.46 5.54 4.01 3.73 5.01 3.56 66.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.37 0.72 0.70 0.56 0.33 33.77%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 21/05/15 25/02/15 26/11/14 27/08/14 28/05/14 06/03/14 -
Price 0.44 0.62 0.695 0.59 1.00 0.755 0.685 -
P/RPS 0.53 0.73 0.58 0.48 0.76 0.56 0.50 3.97%
P/EPS 9.28 7.14 25.60 16.27 29.59 19.46 42.73 -63.97%
EY 10.77 14.00 3.91 6.15 3.38 5.14 2.34 177.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.48 0.53 0.47 0.77 0.55 0.50 -19.71%

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