[KNM] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -29.51%
YoY- 4.3%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,650,112 1,588,288 1,641,282 1,578,470 1,451,356 1,377,508 1,865,131 -7.84%
PBT 52,834 78,088 124,135 131,809 140,660 215,632 118,249 -41.58%
Tax -19,064 -35,760 -76,236 -75,505 -60,124 -76,468 -78,497 -61.10%
NP 33,770 42,328 47,899 56,304 80,536 139,164 39,752 -10.31%
-
NP to SH 35,158 43,148 49,527 58,028 82,316 140,208 42,187 -11.45%
-
Tax Rate 36.08% 45.79% 61.41% 57.28% 42.74% 35.46% 66.38% -
Total Cost 1,616,342 1,545,960 1,593,383 1,522,166 1,370,820 1,238,344 1,825,379 -7.79%
-
Net Worth 2,572,536 2,516,966 2,354,868 2,492,073 2,101,315 2,067,583 2,051,387 16.30%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,572,536 2,516,966 2,354,868 2,492,073 2,101,315 2,067,583 2,051,387 16.30%
NOSH 2,143,780 2,115,098 1,868,943 1,805,850 1,736,624 1,615,299 1,554,081 23.94%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.05% 2.67% 2.92% 3.57% 5.55% 10.10% 2.13% -
ROE 1.37% 1.71% 2.10% 2.33% 3.92% 6.78% 2.06% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 76.97 75.09 87.82 87.41 83.57 85.28 120.02 -25.65%
EPS 1.64 2.04 2.65 3.21 4.74 8.68 2.72 -28.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.19 1.26 1.38 1.21 1.28 1.32 -6.16%
Adjusted Per Share Value based on latest NOSH - 1,817,692
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 40.78 39.26 40.57 39.01 35.87 34.05 46.10 -7.85%
EPS 0.87 1.07 1.22 1.43 2.03 3.47 1.04 -11.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6358 0.6221 0.582 0.6159 0.5194 0.511 0.507 16.30%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.41 0.485 0.51 0.47 0.62 0.645 0.49 -
P/RPS 0.53 0.65 0.58 0.54 0.74 0.76 0.41 18.68%
P/EPS 25.00 23.77 19.25 14.63 13.08 7.43 18.05 24.27%
EY 4.00 4.21 5.20 6.84 7.65 13.46 5.54 -19.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.40 0.34 0.51 0.50 0.37 -5.48%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 26/11/15 26/08/15 21/05/15 25/02/15 -
Price 0.405 0.465 0.455 0.535 0.44 0.62 0.695 -
P/RPS 0.53 0.62 0.52 0.61 0.53 0.73 0.58 -5.83%
P/EPS 24.70 22.79 17.17 16.65 9.28 7.14 25.60 -2.35%
EY 4.05 4.39 5.82 6.01 10.77 14.00 3.91 2.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.36 0.39 0.36 0.48 0.53 -25.63%

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