[KNM] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 232.35%
YoY- 147.33%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,641,282 1,578,470 1,451,356 1,377,508 1,865,131 1,885,193 1,966,426 -11.32%
PBT 124,135 131,809 140,660 215,632 118,249 98,022 86,044 27.59%
Tax -76,236 -75,505 -60,124 -76,468 -78,497 -44,937 -37,908 59.12%
NP 47,899 56,304 80,536 139,164 39,752 53,085 48,136 -0.32%
-
NP to SH 49,527 58,028 82,316 140,208 42,187 55,633 50,580 -1.38%
-
Tax Rate 61.41% 57.28% 42.74% 35.46% 66.38% 45.84% 44.06% -
Total Cost 1,593,383 1,522,166 1,370,820 1,238,344 1,825,379 1,832,108 1,918,290 -11.60%
-
Net Worth 2,354,868 2,492,073 2,101,315 2,067,583 2,051,387 1,917,509 1,945,384 13.54%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,354,868 2,492,073 2,101,315 2,067,583 2,051,387 1,917,509 1,945,384 13.54%
NOSH 1,868,943 1,805,850 1,736,624 1,615,299 1,554,081 1,534,007 1,496,449 15.92%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.92% 3.57% 5.55% 10.10% 2.13% 2.82% 2.45% -
ROE 2.10% 2.33% 3.92% 6.78% 2.06% 2.90% 2.60% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 87.82 87.41 83.57 85.28 120.02 122.89 131.41 -23.50%
EPS 2.65 3.21 4.74 8.68 2.72 3.63 3.38 -14.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.38 1.21 1.28 1.32 1.25 1.30 -2.05%
Adjusted Per Share Value based on latest NOSH - 1,615,299
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 40.57 39.01 35.87 34.05 46.10 46.60 48.60 -11.31%
EPS 1.22 1.43 2.03 3.47 1.04 1.38 1.25 -1.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.582 0.6159 0.5194 0.511 0.507 0.4739 0.4808 13.54%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.51 0.47 0.62 0.645 0.49 0.905 0.905 -
P/RPS 0.58 0.54 0.74 0.76 0.41 0.74 0.69 -10.90%
P/EPS 19.25 14.63 13.08 7.43 18.05 24.95 26.78 -19.70%
EY 5.20 6.84 7.65 13.46 5.54 4.01 3.73 24.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.51 0.50 0.37 0.72 0.70 -31.06%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 27/08/14 -
Price 0.455 0.535 0.44 0.62 0.695 0.59 1.00 -
P/RPS 0.52 0.61 0.53 0.73 0.58 0.48 0.76 -22.29%
P/EPS 17.17 16.65 9.28 7.14 25.60 16.27 29.59 -30.36%
EY 5.82 6.01 10.77 14.00 3.91 6.15 3.38 43.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.36 0.48 0.53 0.47 0.77 -39.67%

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