[KNM] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 178.77%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,641,282 1,865,131 1,986,427 2,394,593 1,963,778 1,559,103 1,839,575 -1.88%
PBT 124,135 118,249 46,499 11,293 -155,882 46,510 138,114 -1.76%
Tax -76,236 -78,497 -26,591 59,052 62,100 75,963 119,733 -
NP 47,899 39,752 19,908 70,345 -93,782 122,473 257,847 -24.45%
-
NP to SH 49,527 42,187 23,450 72,283 -91,766 118,201 260,556 -24.16%
-
Tax Rate 61.41% 66.38% 57.19% -522.91% - -163.33% -86.69% -
Total Cost 1,593,383 1,825,379 1,966,519 2,324,248 2,057,560 1,436,630 1,581,728 0.12%
-
Net Worth 2,354,868 2,051,387 2,018,609 1,266,569 1,574,742 1,691,647 7,926,131 -18.30%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,354,868 2,051,387 2,018,609 1,266,569 1,574,742 1,691,647 7,926,131 -18.30%
NOSH 1,868,943 1,554,081 1,462,760 1,038,171 978,100 983,515 3,943,348 -11.69%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.92% 2.13% 1.00% 2.94% -4.78% 7.86% 14.02% -
ROE 2.10% 2.06% 1.16% 5.71% -5.83% 6.99% 3.29% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 87.82 120.02 135.80 230.65 200.77 158.52 46.65 11.11%
EPS 2.65 2.72 1.60 6.96 -9.38 12.02 26.29 -31.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.32 1.38 1.22 1.61 1.72 2.01 -7.48%
Adjusted Per Share Value based on latest NOSH - 1,040,887
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 40.57 46.10 49.10 59.19 48.54 38.54 45.47 -1.88%
EPS 1.22 1.04 0.58 1.79 -2.27 2.92 6.44 -24.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.582 0.507 0.4989 0.313 0.3892 0.4181 1.9591 -18.30%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.51 0.49 0.45 0.46 0.99 2.84 3.08 -
P/RPS 0.58 0.41 0.33 0.20 0.49 1.79 6.60 -33.30%
P/EPS 19.25 18.05 28.07 6.61 -10.55 23.63 46.61 -13.69%
EY 5.20 5.54 3.56 15.14 -9.48 4.23 2.15 15.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.33 0.38 0.61 1.65 1.53 -20.02%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 06/03/14 26/02/13 28/02/12 23/02/11 25/02/10 -
Price 0.455 0.695 0.685 0.465 0.94 2.83 3.22 -
P/RPS 0.52 0.58 0.50 0.20 0.47 1.79 6.90 -34.99%
P/EPS 17.17 25.60 42.73 6.68 -10.02 23.55 48.73 -15.95%
EY 5.82 3.91 2.34 14.97 -9.98 4.25 2.05 18.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.53 0.50 0.38 0.58 1.65 1.60 -22.00%

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