[KNM] QoQ Cumulative 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- 64.99%
YoY- 161.8%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 725,678 344,377 1,865,131 1,413,895 983,213 493,899 1,986,427 -48.99%
PBT 70,330 53,908 118,249 73,517 43,022 23,251 46,499 31.86%
Tax -30,062 -19,117 -78,497 -33,703 -18,954 -9,614 -26,591 8.54%
NP 40,268 34,791 39,752 39,814 24,068 13,637 19,908 60.14%
-
NP to SH 41,158 35,052 42,187 41,725 25,290 14,172 23,450 45.65%
-
Tax Rate 42.74% 35.46% 66.38% 45.84% 44.06% 41.35% 57.19% -
Total Cost 685,410 309,586 1,825,379 1,374,081 959,145 480,262 1,966,519 -50.56%
-
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 1.96% 1.70% 2.06% 2.18% 1.30% 0.70% 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 41.79 21.32 120.02 92.17 65.70 33.80 135.80 -54.51%
EPS 2.37 2.17 2.72 2.72 1.69 0.97 1.60 30.03%
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 17.94 8.51 46.10 34.95 24.30 12.21 49.10 -48.98%
EPS 1.02 0.87 1.04 1.03 0.63 0.35 0.58 45.84%
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 1.48 3.03 0.41 0.98 1.38 2.29 0.33 172.70%
P/EPS 26.16 29.72 18.05 33.27 53.55 79.90 28.07 -4.60%
EY 3.82 3.36 5.54 3.01 1.87 1.25 3.56 4.82%
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 1.05 2.91 0.58 0.64 1.52 2.23 0.50 64.21%
P/EPS 18.57 28.57 25.60 21.69 59.17 77.84 42.73 -42.71%
EY 5.39 3.50 3.91 4.61 1.69 1.28 2.34 74.68%
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