[KNM] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 332.33%
YoY- -86.04%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 825,056 725,678 983,213 923,710 1,172,527 957,300 756,511 1.45%
PBT 26,417 70,330 43,022 5,739 37,709 8,075 8,570 20.61%
Tax -9,532 -30,062 -18,954 2,621 31,762 20,890 45,474 -
NP 16,885 40,268 24,068 8,360 69,471 28,965 54,044 -17.61%
-
NP to SH 17,579 41,158 25,290 9,615 68,894 29,872 54,478 -17.16%
-
Tax Rate 36.08% 42.74% 44.06% -45.67% -84.23% -258.70% -530.62% -
Total Cost 808,171 685,410 959,145 915,350 1,103,056 928,335 702,467 2.36%
-
Net Worth 2,572,536 2,101,315 1,945,384 1,466,989 1,602,640 1,792,320 1,606,905 8.15%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,572,536 2,101,315 1,945,384 1,466,989 1,602,640 1,792,320 1,606,905 8.15%
NOSH 2,143,780 1,736,624 1,496,449 1,466,989 977,219 979,409 3,919,280 -9.55%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.05% 5.55% 2.45% 0.91% 5.92% 3.03% 7.14% -
ROE 0.68% 1.96% 1.30% 0.66% 4.30% 1.67% 3.39% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 38.49 41.79 65.70 62.97 119.99 97.74 19.30 12.18%
EPS 0.82 2.37 1.69 0.66 7.05 3.05 1.39 -8.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.21 1.30 1.00 1.64 1.83 0.41 19.58%
Adjusted Per Share Value based on latest NOSH - 1,463,974
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.39 17.94 24.30 22.83 28.98 23.66 18.70 1.45%
EPS 0.43 1.02 0.63 0.24 1.70 0.74 1.35 -17.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6358 0.5194 0.4808 0.3626 0.3961 0.443 0.3972 8.14%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.41 0.62 0.905 0.46 0.70 1.88 2.04 -
P/RPS 1.07 1.48 1.38 0.73 0.58 1.92 10.57 -31.70%
P/EPS 50.00 26.16 53.55 70.18 9.93 61.64 146.76 -16.41%
EY 2.00 3.82 1.87 1.42 10.07 1.62 0.68 19.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.51 0.70 0.46 0.43 1.03 4.98 -36.04%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 27/08/14 28/08/13 16/08/12 22/08/11 30/08/10 -
Price 0.405 0.44 1.00 0.395 0.70 1.48 1.94 -
P/RPS 1.05 1.05 1.52 0.63 0.58 1.51 10.05 -31.34%
P/EPS 49.39 18.57 59.17 60.27 9.93 48.52 139.57 -15.88%
EY 2.02 5.39 1.69 1.66 10.07 2.06 0.72 18.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.77 0.40 0.43 0.81 4.73 -35.49%

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