[KNM] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 141.74%
YoY- 537.23%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,865,131 1,885,193 1,966,426 1,975,596 1,986,427 1,881,728 1,847,420 0.63%
PBT 118,249 98,022 86,044 93,004 46,499 35,444 11,478 371.45%
Tax -78,497 -44,937 -37,908 -38,456 -26,591 -16,922 5,242 -
NP 39,752 53,085 48,136 54,548 19,908 18,521 16,720 77.85%
-
NP to SH 42,187 55,633 50,580 56,688 23,450 21,250 19,230 68.59%
-
Tax Rate 66.38% 45.84% 44.06% 41.35% 57.19% 47.74% -45.67% -
Total Cost 1,825,379 1,832,108 1,918,290 1,921,048 1,966,519 1,863,206 1,830,700 -0.19%
-
Net Worth 2,051,387 1,917,509 1,945,384 2,016,222 2,018,609 1,463,309 1,466,989 24.97%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,051,387 1,917,509 1,945,384 2,016,222 2,018,609 1,463,309 1,466,989 24.97%
NOSH 1,554,081 1,534,007 1,496,449 1,461,030 1,462,760 1,463,309 1,466,989 3.90%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.13% 2.82% 2.45% 2.76% 1.00% 0.98% 0.91% -
ROE 2.06% 2.90% 2.60% 2.81% 1.16% 1.45% 1.31% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 120.02 122.89 131.41 135.22 135.80 128.59 125.93 -3.14%
EPS 2.72 3.63 3.38 3.88 1.60 1.45 1.32 61.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.25 1.30 1.38 1.38 1.00 1.00 20.27%
Adjusted Per Share Value based on latest NOSH - 1,461,030
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 46.10 46.60 48.60 48.83 49.10 46.51 45.66 0.63%
EPS 1.04 1.38 1.25 1.40 0.58 0.53 0.48 67.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.507 0.4739 0.4808 0.4983 0.4989 0.3617 0.3626 24.96%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.49 0.905 0.905 0.775 0.45 0.41 0.46 -
P/RPS 0.41 0.74 0.69 0.57 0.33 0.32 0.37 7.06%
P/EPS 18.05 24.95 26.78 19.97 28.07 28.23 35.09 -35.72%
EY 5.54 4.01 3.73 5.01 3.56 3.54 2.85 55.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.72 0.70 0.56 0.33 0.41 0.46 -13.47%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 27/08/14 28/05/14 06/03/14 28/11/13 28/08/13 -
Price 0.695 0.59 1.00 0.755 0.685 0.445 0.395 -
P/RPS 0.58 0.48 0.76 0.56 0.50 0.35 0.31 51.66%
P/EPS 25.60 16.27 29.59 19.46 42.73 30.64 30.13 -10.26%
EY 3.91 6.15 3.38 5.14 2.34 3.26 3.32 11.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.77 0.55 0.50 0.45 0.40 20.57%

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