[KNM] YoY Cumulative Quarter 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- -78.22%
YoY- -69.23%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 363,379 337,759 319,882 397,072 344,377 493,899 489,614 -4.84%
PBT 20,419 -14,550 2,820 19,522 53,908 23,251 2,947 38.05%
Tax -5,818 -4,315 -1,736 -8,940 -19,117 -9,614 -999 34.11%
NP 14,601 -18,865 1,084 10,582 34,791 13,637 1,948 39.87%
-
NP to SH 18,438 -18,423 547 10,787 35,052 14,172 2,224 42.24%
-
Tax Rate 28.49% - 61.56% 45.79% 35.46% 41.35% 33.90% -
Total Cost 348,778 356,624 318,798 386,490 309,586 480,262 487,666 -5.43%
-
Net Worth 1,524,962 2,299,174 2,132,815 2,516,966 2,067,583 2,016,222 1,794,026 -2.67%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,524,962 2,299,174 2,132,815 2,516,966 2,067,583 2,016,222 1,794,026 -2.67%
NOSH 2,369,437 2,369,437 2,156,132 2,115,098 1,615,299 1,461,030 1,482,666 8.12%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.02% -5.59% 0.34% 2.67% 10.10% 2.76% 0.40% -
ROE 1.21% -0.80% 0.03% 0.43% 1.70% 0.70% 0.12% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 15.49 14.40 15.00 18.77 21.32 33.80 33.02 -11.84%
EPS 0.79 -0.86 0.03 0.51 2.17 0.97 0.15 31.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.98 1.00 1.19 1.28 1.38 1.21 -9.83%
Adjusted Per Share Value based on latest NOSH - 2,115,098
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 8.98 8.35 7.91 9.81 8.51 12.21 12.10 -4.84%
EPS 0.46 -0.46 0.01 0.27 0.87 0.35 0.05 44.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3769 0.5683 0.5272 0.6221 0.511 0.4983 0.4434 -2.67%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.115 0.215 0.30 0.485 0.645 0.775 0.475 -
P/RPS 0.74 1.49 2.00 2.58 3.03 2.29 1.44 -10.49%
P/EPS 14.63 -27.38 1,169.73 95.10 29.72 79.90 316.67 -40.08%
EY 6.83 -3.65 0.09 1.05 3.36 1.25 0.32 66.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.30 0.41 0.50 0.56 0.39 -12.08%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 23/05/18 31/05/17 26/05/16 21/05/15 28/05/14 30/05/13 -
Price 0.19 0.195 0.28 0.465 0.62 0.755 0.585 -
P/RPS 1.23 1.35 1.87 2.48 2.91 2.23 1.77 -5.88%
P/EPS 24.18 -24.83 1,091.75 91.18 28.57 77.84 390.00 -37.07%
EY 4.14 -4.03 0.09 1.10 3.50 1.28 0.26 58.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.20 0.28 0.39 0.48 0.55 0.48 -8.05%

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