[KNM] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 17.42%
YoY- 62.74%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 397,072 1,641,282 1,183,853 725,678 344,377 1,865,131 1,413,895 -57.08%
PBT 19,522 124,135 98,857 70,330 53,908 118,249 73,517 -58.65%
Tax -8,940 -76,236 -56,629 -30,062 -19,117 -78,497 -33,703 -58.68%
NP 10,582 47,899 42,228 40,268 34,791 39,752 39,814 -58.62%
-
NP to SH 10,787 49,527 43,521 41,158 35,052 42,187 41,725 -59.38%
-
Tax Rate 45.79% 61.41% 57.28% 42.74% 35.46% 66.38% 45.84% -
Total Cost 386,490 1,593,383 1,141,625 685,410 309,586 1,825,379 1,374,081 -57.03%
-
Net Worth 2,516,966 2,354,868 2,492,073 2,101,315 2,067,583 2,051,387 1,917,509 19.86%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,516,966 2,354,868 2,492,073 2,101,315 2,067,583 2,051,387 1,917,509 19.86%
NOSH 2,115,098 1,868,943 1,805,850 1,736,624 1,615,299 1,554,081 1,534,007 23.85%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.67% 2.92% 3.57% 5.55% 10.10% 2.13% 2.82% -
ROE 0.43% 2.10% 1.75% 1.96% 1.70% 2.06% 2.18% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 18.77 87.82 65.56 41.79 21.32 120.02 92.17 -65.35%
EPS 0.51 2.65 2.41 2.37 2.17 2.72 2.72 -67.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.26 1.38 1.21 1.28 1.32 1.25 -3.22%
Adjusted Per Share Value based on latest NOSH - 1,744,571
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.81 40.57 29.26 17.94 8.51 46.10 34.95 -57.09%
EPS 0.27 1.22 1.08 1.02 0.87 1.04 1.03 -59.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6221 0.582 0.6159 0.5194 0.511 0.507 0.4739 19.86%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.485 0.51 0.47 0.62 0.645 0.49 0.905 -
P/RPS 2.58 0.58 0.72 1.48 3.03 0.41 0.98 90.54%
P/EPS 95.10 19.25 19.50 26.16 29.72 18.05 33.27 101.28%
EY 1.05 5.20 5.13 3.82 3.36 5.54 3.01 -50.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.34 0.51 0.50 0.37 0.72 -31.27%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 -
Price 0.465 0.455 0.535 0.44 0.62 0.695 0.59 -
P/RPS 2.48 0.52 0.82 1.05 2.91 0.58 0.64 146.50%
P/EPS 91.18 17.17 22.20 18.57 28.57 25.60 21.69 160.24%
EY 1.10 5.82 4.50 5.39 3.50 3.91 4.61 -61.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.39 0.36 0.48 0.53 0.47 -11.68%

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