[KNM] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 25.85%
YoY- 298.62%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,450,243 1,693,137 1,635,089 1,989,026 2,023,865 2,343,317 1,786,718 -3.41%
PBT -300,932 54,439 143,589 93,433 -22,712 41,573 -139,958 13.59%
Tax -24,266 -30,359 -101,423 -47,602 -4,261 62,889 60,782 -
NP -325,198 24,080 42,166 45,831 -26,973 104,462 -79,176 26.52%
-
NP to SH -326,600 24,703 43,983 49,237 -24,790 107,669 -78,794 26.71%
-
Tax Rate - 55.77% 70.63% 50.95% - -151.27% - -
Total Cost 1,775,441 1,669,057 1,592,923 1,943,195 2,050,838 2,238,855 1,865,894 -0.82%
-
Net Worth 2,494,700 2,644,691 2,508,415 1,919,976 1,456,326 1,584,690 1,654,364 7.07%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 2,494,700 2,644,691 2,508,415 1,919,976 1,456,326 1,584,690 1,654,364 7.07%
NOSH 2,188,333 2,156,132 1,817,692 1,535,981 1,456,326 978,203 978,914 14.33%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -22.42% 1.42% 2.58% 2.30% -1.33% 4.46% -4.43% -
ROE -13.09% 0.93% 1.75% 2.56% -1.70% 6.79% -4.76% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 66.27 79.39 89.95 129.50 138.97 239.55 182.52 -15.52%
EPS -14.92 1.16 2.42 3.21 -1.70 11.01 -8.05 10.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.24 1.38 1.25 1.00 1.62 1.69 -6.34%
Adjusted Per Share Value based on latest NOSH - 1,535,981
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 35.84 41.85 40.41 49.16 50.02 57.92 44.16 -3.41%
EPS -8.07 0.61 1.09 1.22 -0.61 2.66 -1.95 26.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6166 0.6537 0.62 0.4745 0.36 0.3917 0.4089 7.07%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.265 0.405 0.47 0.905 0.41 0.68 1.20 -
P/RPS 0.40 0.51 0.52 0.70 0.30 0.28 0.66 -8.00%
P/EPS -1.78 34.97 19.42 28.23 -24.09 6.18 -14.91 -29.80%
EY -56.32 2.86 5.15 3.54 -4.15 16.19 -6.71 42.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.34 0.72 0.41 0.42 0.71 -17.11%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 24/11/16 26/11/15 26/11/14 28/11/13 20/11/12 22/11/11 -
Price 0.24 0.36 0.535 0.59 0.445 0.48 1.23 -
P/RPS 0.36 0.45 0.59 0.46 0.32 0.20 0.67 -9.82%
P/EPS -1.61 31.08 22.11 18.41 -26.14 4.36 -15.28 -31.25%
EY -62.19 3.22 4.52 5.43 -3.83 22.93 -6.54 45.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.29 0.39 0.47 0.45 0.30 0.73 -18.73%

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