[KNM] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 304.14%
YoY- 236.65%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,635,089 1,989,026 2,023,865 2,343,317 1,786,718 1,591,386 2,274,989 -5.35%
PBT 143,589 93,433 -22,712 41,573 -139,958 -31,298 373,965 -14.73%
Tax -101,423 -47,602 -4,261 62,889 60,782 203,945 -91,627 1.70%
NP 42,166 45,831 -26,973 104,462 -79,176 172,647 282,338 -27.15%
-
NP to SH 43,983 49,237 -24,790 107,669 -78,794 167,873 284,345 -26.72%
-
Tax Rate 70.63% 50.95% - -151.27% - - 24.50% -
Total Cost 1,592,923 1,943,195 2,050,838 2,238,855 1,865,894 1,418,739 1,992,651 -3.66%
-
Net Worth 2,508,415 1,919,976 1,456,326 1,584,690 1,654,364 0 1,931,144 4.45%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,508,415 1,919,976 1,456,326 1,584,690 1,654,364 0 1,931,144 4.45%
NOSH 1,817,692 1,535,981 1,456,326 978,203 978,914 3,950,281 3,941,111 -12.09%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.58% 2.30% -1.33% 4.46% -4.43% 10.85% 12.41% -
ROE 1.75% 2.56% -1.70% 6.79% -4.76% 0.00% 14.72% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 89.95 129.50 138.97 239.55 182.52 40.29 57.72 7.67%
EPS 2.42 3.21 -1.70 11.01 -8.05 4.25 7.21 -16.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.25 1.00 1.62 1.69 0.00 0.49 18.82%
Adjusted Per Share Value based on latest NOSH - 978,203
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 40.41 49.16 50.02 57.92 44.16 39.33 56.23 -5.35%
EPS 1.09 1.22 -0.61 2.66 -1.95 4.15 7.03 -26.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.4745 0.36 0.3917 0.4089 0.00 0.4773 4.45%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.47 0.905 0.41 0.68 1.20 1.82 2.98 -
P/RPS 0.52 0.70 0.30 0.28 0.66 4.52 5.16 -31.77%
P/EPS 19.42 28.23 -24.09 6.18 -14.91 42.83 41.30 -11.81%
EY 5.15 3.54 -4.15 16.19 -6.71 2.33 2.42 13.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.72 0.41 0.42 0.71 0.00 6.08 -38.14%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 28/11/13 20/11/12 22/11/11 24/11/10 26/11/09 -
Price 0.535 0.59 0.445 0.48 1.23 1.74 3.04 -
P/RPS 0.59 0.46 0.32 0.20 0.67 4.32 5.27 -30.56%
P/EPS 22.11 18.41 -26.14 4.36 -15.28 40.94 42.14 -10.18%
EY 4.52 5.43 -3.83 22.93 -6.54 2.44 2.37 11.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.45 0.30 0.73 0.00 6.20 -36.92%

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