[K1] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 13.84%
YoY- 1072.56%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 166,360 173,673 172,834 186,097 183,663 182,408 181,051 -5.48%
PBT 11,800 10,443 10,168 12,563 10,567 8,795 9,984 11.77%
Tax -1,088 -972 -1,011 -685 -133 -133 -133 305.47%
NP 10,712 9,471 9,157 11,878 10,434 8,662 9,851 5.73%
-
NP to SH 10,712 9,471 9,157 11,878 10,434 8,662 9,851 5.73%
-
Tax Rate 9.22% 9.31% 9.94% 5.45% 1.26% 1.51% 1.33% -
Total Cost 155,648 164,202 163,677 174,219 173,229 173,746 171,200 -6.14%
-
Net Worth 72,848 68,463 6,547,666 5,967,981 5,189,113 48,786 4,645,433 -93.71%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 2,730 2,730 2,730 2,730 - - - -
Div Payout % 25.49% 28.83% 29.82% 22.99% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 72,848 68,463 6,547,666 5,967,981 5,189,113 48,786 4,645,433 -93.71%
NOSH 434,400 434,137 433,333 384,534 373,855 373,559 372,528 10.77%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.44% 5.45% 5.30% 6.38% 5.68% 4.75% 5.44% -
ROE 14.70% 13.83% 0.14% 0.20% 0.20% 17.75% 0.21% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 38.30 40.00 39.88 48.40 49.13 48.83 48.60 -14.66%
EPS 2.47 2.18 2.11 3.09 2.79 2.32 2.64 -4.33%
DPS 0.63 0.63 0.63 0.71 0.00 0.00 0.00 -
NAPS 0.1677 0.1577 15.11 15.52 13.88 0.1306 12.47 -94.33%
Adjusted Per Share Value based on latest NOSH - 384,534
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.40 21.29 21.19 22.82 22.52 22.36 22.20 -5.47%
EPS 1.31 1.16 1.12 1.46 1.28 1.06 1.21 5.43%
DPS 0.33 0.33 0.33 0.33 0.00 0.00 0.00 -
NAPS 0.0893 0.0839 8.028 7.3173 6.3623 0.0598 5.6957 -93.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.235 0.27 0.50 0.425 0.37 0.40 0.325 -
P/RPS 0.61 0.67 1.25 0.88 0.75 0.82 0.67 -6.05%
P/EPS 9.53 12.38 23.66 13.76 13.26 17.25 12.29 -15.58%
EY 10.49 8.08 4.23 7.27 7.54 5.80 8.14 18.40%
DY 2.67 2.33 1.26 1.67 0.00 0.00 0.00 -
P/NAPS 1.40 1.71 0.03 0.03 0.03 3.06 0.03 1193.17%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 26/08/15 27/05/15 25/02/15 30/10/14 22/08/14 15/05/14 -
Price 0.31 0.19 0.625 0.525 0.31 0.375 0.405 -
P/RPS 0.81 0.47 1.57 1.08 0.63 0.77 0.83 -1.61%
P/EPS 12.57 8.71 29.58 17.00 11.11 16.17 15.32 -12.34%
EY 7.95 11.48 3.38 5.88 9.00 6.18 6.53 14.00%
DY 2.03 3.31 1.01 1.35 0.00 0.00 0.00 -
P/NAPS 1.85 1.20 0.04 0.03 0.02 2.87 0.03 1456.96%

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