[KNM] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -48.99%
YoY- -59.94%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,646,782 1,693,137 1,740,660 1,693,977 1,641,282 1,635,089 1,607,596 1.61%
PBT -316,647 54,439 80,222 89,749 124,135 143,589 145,557 -
Tax -16,477 -30,359 -55,706 -66,059 -76,236 -101,423 -89,605 -67.49%
NP -333,124 24,080 24,516 23,690 47,899 42,166 55,952 -
-
NP to SH -332,981 24,703 25,948 25,262 49,527 43,983 58,055 -
-
Tax Rate - 55.77% 69.44% 73.60% 61.41% 70.63% 61.56% -
Total Cost 1,979,906 1,669,057 1,716,144 1,670,287 1,593,383 1,592,923 1,551,644 17.55%
-
Net Worth 2,367,423 2,644,691 2,547,000 2,516,966 2,364,862 2,508,415 2,110,931 7.90%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,367,423 2,644,691 2,547,000 2,516,966 2,364,862 2,508,415 2,110,931 7.90%
NOSH 2,132,814 2,156,132 2,122,500 2,115,098 1,876,875 1,817,692 1,744,571 14.26%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -20.23% 1.42% 1.41% 1.40% 2.92% 2.58% 3.48% -
ROE -14.07% 0.93% 1.02% 1.00% 2.09% 1.75% 2.75% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 77.21 79.39 82.01 80.09 87.45 89.95 92.15 -11.07%
EPS -15.61 1.16 1.22 1.19 2.64 2.42 3.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.24 1.20 1.19 1.26 1.38 1.21 -5.56%
Adjusted Per Share Value based on latest NOSH - 2,115,098
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 40.70 41.85 43.02 41.87 40.57 40.41 39.73 1.61%
EPS -8.23 0.61 0.64 0.62 1.22 1.09 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5851 0.6537 0.6295 0.6221 0.5845 0.62 0.5217 7.90%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.34 0.405 0.41 0.485 0.51 0.47 0.62 -
P/RPS 0.44 0.51 0.50 0.61 0.58 0.52 0.67 -24.35%
P/EPS -2.18 34.97 33.54 40.61 19.33 19.42 18.63 -
EY -45.92 2.86 2.98 2.46 5.17 5.15 5.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.34 0.41 0.40 0.34 0.51 -28.13%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 24/11/16 25/08/16 26/05/16 25/02/16 26/11/15 26/08/15 -
Price 0.355 0.36 0.405 0.465 0.455 0.535 0.44 -
P/RPS 0.46 0.45 0.49 0.58 0.52 0.59 0.48 -2.78%
P/EPS -2.27 31.08 33.13 38.93 17.24 22.11 13.22 -
EY -43.98 3.22 3.02 2.57 5.80 4.52 7.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.34 0.39 0.36 0.39 0.36 -7.51%

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