[KNM] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 13.8%
YoY- 17.4%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,235,708 825,056 397,072 1,641,282 1,183,853 725,678 344,377 133.83%
PBT 29,161 26,417 19,522 124,135 98,857 70,330 53,908 -33.53%
Tax -10,752 -9,532 -8,940 -76,236 -56,629 -30,062 -19,117 -31.79%
NP 18,409 16,885 10,582 47,899 42,228 40,268 34,791 -34.50%
-
NP to SH 18,697 17,579 10,787 49,527 43,521 41,158 35,052 -34.15%
-
Tax Rate 36.87% 36.08% 45.79% 61.41% 57.28% 42.74% 35.46% -
Total Cost 1,217,299 808,171 386,490 1,593,383 1,141,625 685,410 309,586 148.50%
-
Net Worth 2,644,691 2,572,536 2,516,966 2,354,868 2,492,073 2,101,315 2,067,583 17.78%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,644,691 2,572,536 2,516,966 2,354,868 2,492,073 2,101,315 2,067,583 17.78%
NOSH 2,156,132 2,143,780 2,115,098 1,868,943 1,805,850 1,736,624 1,615,299 21.16%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.49% 2.05% 2.67% 2.92% 3.57% 5.55% 10.10% -
ROE 0.71% 0.68% 0.43% 2.10% 1.75% 1.96% 1.70% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 57.94 38.49 18.77 87.82 65.56 41.79 21.32 94.38%
EPS 0.88 0.82 0.51 2.65 2.41 2.37 2.17 -45.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.20 1.19 1.26 1.38 1.21 1.28 -2.08%
Adjusted Per Share Value based on latest NOSH - 1,876,875
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 30.54 20.39 9.81 40.57 29.26 17.94 8.51 133.85%
EPS 0.46 0.43 0.27 1.22 1.08 1.02 0.87 -34.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6537 0.6358 0.6221 0.582 0.6159 0.5194 0.511 17.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.405 0.41 0.485 0.51 0.47 0.62 0.645 -
P/RPS 0.70 1.07 2.58 0.58 0.72 1.48 3.03 -62.24%
P/EPS 46.20 50.00 95.10 19.25 19.50 26.16 29.72 34.08%
EY 2.16 2.00 1.05 5.20 5.13 3.82 3.36 -25.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.41 0.40 0.34 0.51 0.50 -24.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 26/05/16 25/02/16 26/11/15 26/08/15 21/05/15 -
Price 0.36 0.405 0.465 0.455 0.535 0.44 0.62 -
P/RPS 0.62 1.05 2.48 0.52 0.82 1.05 2.91 -64.22%
P/EPS 41.07 49.39 91.18 17.17 22.20 18.57 28.57 27.28%
EY 2.44 2.02 1.10 5.82 4.50 5.39 3.50 -21.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.39 0.36 0.39 0.36 0.48 -28.46%

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