[KNM] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -52.03%
YoY- 178.77%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,881,728 1,847,420 1,958,456 2,394,593 2,376,032 2,345,054 2,343,316 -13.59%
PBT 35,444 11,478 11,788 11,293 80,784 75,418 63,860 -32.43%
Tax -16,922 5,242 -3,996 59,052 67,494 63,524 77,456 -
NP 18,521 16,720 7,792 70,345 148,278 138,942 141,316 -74.16%
-
NP to SH 21,250 19,230 8,896 72,283 150,681 137,788 140,208 -71.54%
-
Tax Rate 47.74% -45.67% 33.90% -522.91% -83.55% -84.23% -121.29% -
Total Cost 1,863,206 1,830,700 1,950,664 2,324,248 2,227,753 2,206,112 2,202,000 -10.53%
-
Net Worth 1,463,309 1,466,989 1,794,026 1,266,569 1,583,718 1,602,640 1,586,151 -5.22%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,463,309 1,466,989 1,794,026 1,266,569 1,583,718 1,602,640 1,586,151 -5.22%
NOSH 1,463,309 1,466,989 1,482,666 1,038,171 977,603 977,219 979,106 30.68%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.98% 0.91% 0.40% 2.94% 6.24% 5.92% 6.03% -
ROE 1.45% 1.31% 0.50% 5.71% 9.51% 8.60% 8.84% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 128.59 125.93 132.09 230.65 243.05 239.97 239.33 -33.88%
EPS 1.45 1.32 0.60 6.96 15.41 14.10 14.32 -78.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.21 1.22 1.62 1.64 1.62 -27.48%
Adjusted Per Share Value based on latest NOSH - 1,040,887
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 46.57 45.72 48.47 59.27 58.81 58.04 58.00 -13.60%
EPS 0.53 0.48 0.22 1.79 3.73 3.41 3.47 -71.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3622 0.3631 0.444 0.3135 0.392 0.3967 0.3926 -5.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.41 0.46 0.475 0.46 0.68 0.70 0.83 -
P/RPS 0.32 0.37 0.36 0.20 0.28 0.29 0.35 -5.79%
P/EPS 28.23 35.09 79.17 6.61 4.41 4.96 5.80 186.92%
EY 3.54 2.85 1.26 15.14 22.67 20.14 17.25 -65.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.39 0.38 0.42 0.43 0.51 -13.52%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 30/05/13 26/02/13 20/11/12 16/08/12 22/05/12 -
Price 0.445 0.395 0.585 0.465 0.48 0.70 0.71 -
P/RPS 0.35 0.31 0.44 0.20 0.20 0.29 0.30 10.81%
P/EPS 30.64 30.13 97.50 6.68 3.11 4.96 4.96 236.29%
EY 3.26 3.32 1.03 14.97 32.11 20.14 20.17 -70.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.48 0.38 0.30 0.43 0.44 1.50%

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