[KNM] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 50.95%
YoY- -10.28%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,865,131 1,989,026 2,045,930 1,990,712 1,986,427 2,023,865 2,145,776 -8.89%
PBT 118,249 93,433 83,782 66,803 46,499 -22,712 -20,677 -
Tax -78,497 -47,602 -48,166 -35,206 -26,591 -4,261 29,911 -
NP 39,752 45,831 35,616 31,597 19,908 -26,973 9,234 163.93%
-
NP to SH 42,187 49,237 39,125 35,398 23,450 -24,790 13,004 118.67%
-
Tax Rate 66.38% 50.95% 57.49% 52.70% 57.19% - - -
Total Cost 1,825,379 1,943,195 2,010,314 1,959,115 1,966,519 2,050,838 2,136,542 -9.93%
-
Net Worth 1,525,000 1,919,976 1,953,162 2,016,222 1,459,047 1,456,326 1,463,974 2.75%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,525,000 1,919,976 1,953,162 2,016,222 1,459,047 1,456,326 1,463,974 2.75%
NOSH 1,525,000 1,535,981 1,502,432 1,461,030 1,459,047 1,456,326 1,463,974 2.75%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.13% 2.30% 1.74% 1.59% 1.00% -1.33% 0.43% -
ROE 2.77% 2.56% 2.00% 1.76% 1.61% -1.70% 0.89% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 122.30 129.50 136.17 136.25 136.15 138.97 146.57 -11.33%
EPS 2.77 3.21 2.60 2.42 1.61 -1.70 0.89 112.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.25 1.30 1.38 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 1,461,030
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 46.10 49.16 50.57 49.20 49.10 50.02 53.04 -8.90%
EPS 1.04 1.22 0.97 0.87 0.58 -0.61 0.32 118.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3769 0.4745 0.4828 0.4983 0.3606 0.36 0.3618 2.75%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.49 0.905 0.905 0.775 0.45 0.41 0.46 -
P/RPS 0.40 0.70 0.66 0.57 0.33 0.30 0.31 18.46%
P/EPS 17.71 28.23 34.75 31.99 28.00 -24.09 51.79 -51.00%
EY 5.65 3.54 2.88 3.13 3.57 -4.15 1.93 104.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.72 0.70 0.56 0.45 0.41 0.46 4.28%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 27/08/14 28/05/14 06/03/14 28/11/13 28/08/13 -
Price 0.695 0.59 1.00 0.755 0.685 0.445 0.395 -
P/RPS 0.57 0.46 0.73 0.55 0.50 0.32 0.27 64.34%
P/EPS 25.12 18.41 38.40 31.16 42.62 -26.14 44.47 -31.59%
EY 3.98 5.43 2.60 3.21 2.35 -3.83 2.25 46.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.47 0.77 0.55 0.69 0.45 0.40 45.07%

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