[KNM] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -87.69%
YoY- -93.66%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,588,288 1,377,508 1,975,596 1,958,456 2,343,316 1,652,000 1,493,204 1.03%
PBT 78,088 215,632 93,004 11,788 63,860 25,068 996 106.74%
Tax -35,760 -76,468 -38,456 -3,996 77,456 51,000 159,176 -
NP 42,328 139,164 54,548 7,792 141,316 76,068 160,172 -19.87%
-
NP to SH 43,148 140,208 56,688 8,896 140,208 76,068 161,336 -19.71%
-
Tax Rate 45.79% 35.46% 41.35% 33.90% -121.29% -203.45% -15,981.53% -
Total Cost 1,545,960 1,238,344 1,921,048 1,950,664 2,202,000 1,575,932 1,333,032 2.49%
-
Net Worth 2,516,966 2,067,583 2,016,222 1,794,026 1,586,151 1,754,661 1,779,441 5.94%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,516,966 2,067,583 2,016,222 1,794,026 1,586,151 1,754,661 1,779,441 5.94%
NOSH 2,115,098 1,615,299 1,461,030 1,482,666 979,106 980,257 3,954,313 -9.89%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.67% 10.10% 2.76% 0.40% 6.03% 4.60% 10.73% -
ROE 1.71% 6.78% 2.81% 0.50% 8.84% 4.34% 9.07% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 75.09 85.28 135.22 132.09 239.33 168.53 37.76 12.12%
EPS 2.04 8.68 3.88 0.60 14.32 7.76 4.08 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.28 1.38 1.21 1.62 1.79 0.45 17.57%
Adjusted Per Share Value based on latest NOSH - 1,482,666
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 39.26 34.05 48.83 48.41 57.92 40.83 36.91 1.03%
EPS 1.07 3.47 1.40 0.22 3.47 1.88 3.99 -19.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6221 0.511 0.4983 0.4434 0.392 0.4337 0.4398 5.94%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.485 0.645 0.775 0.475 0.83 2.76 2.88 -
P/RPS 0.65 0.76 0.57 0.36 0.35 1.64 7.63 -33.64%
P/EPS 23.77 7.43 19.97 79.17 5.80 35.57 70.59 -16.57%
EY 4.21 13.46 5.01 1.26 17.25 2.81 1.42 19.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.56 0.39 0.51 1.54 6.40 -36.71%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 28/05/14 30/05/13 22/05/12 26/05/11 25/05/10 -
Price 0.465 0.62 0.755 0.585 0.71 2.53 1.92 -
P/RPS 0.62 0.73 0.56 0.44 0.30 1.50 5.08 -29.54%
P/EPS 22.79 7.14 19.46 97.50 4.96 32.60 47.06 -11.37%
EY 4.39 14.00 5.14 1.03 20.17 3.07 2.13 12.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.55 0.48 0.44 1.41 4.27 -32.86%

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