[KNM] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
06-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 10.35%
YoY- -67.56%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,885,193 1,966,426 1,975,596 1,986,427 1,881,728 1,847,420 1,958,456 -2.50%
PBT 98,022 86,044 93,004 46,499 35,444 11,478 11,788 309.91%
Tax -44,937 -37,908 -38,456 -26,591 -16,922 5,242 -3,996 401.20%
NP 53,085 48,136 54,548 19,908 18,521 16,720 7,792 258.95%
-
NP to SH 55,633 50,580 56,688 23,450 21,250 19,230 8,896 239.05%
-
Tax Rate 45.84% 44.06% 41.35% 57.19% 47.74% -45.67% 33.90% -
Total Cost 1,832,108 1,918,290 1,921,048 1,966,519 1,863,206 1,830,700 1,950,664 -4.09%
-
Net Worth 1,917,509 1,945,384 2,016,222 2,018,609 1,463,309 1,466,989 1,794,026 4.53%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,917,509 1,945,384 2,016,222 2,018,609 1,463,309 1,466,989 1,794,026 4.53%
NOSH 1,534,007 1,496,449 1,461,030 1,462,760 1,463,309 1,466,989 1,482,666 2.29%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.82% 2.45% 2.76% 1.00% 0.98% 0.91% 0.40% -
ROE 2.90% 2.60% 2.81% 1.16% 1.45% 1.31% 0.50% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 122.89 131.41 135.22 135.80 128.59 125.93 132.09 -4.69%
EPS 3.63 3.38 3.88 1.60 1.45 1.32 0.60 231.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.30 1.38 1.38 1.00 1.00 1.21 2.18%
Adjusted Per Share Value based on latest NOSH - 1,459,047
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.60 48.60 48.83 49.10 46.51 45.66 48.41 -2.50%
EPS 1.38 1.25 1.40 0.58 0.53 0.48 0.22 239.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4739 0.4808 0.4983 0.4989 0.3617 0.3626 0.4434 4.53%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.905 0.905 0.775 0.45 0.41 0.46 0.475 -
P/RPS 0.74 0.69 0.57 0.33 0.32 0.37 0.36 61.59%
P/EPS 24.95 26.78 19.97 28.07 28.23 35.09 79.17 -53.65%
EY 4.01 3.73 5.01 3.56 3.54 2.85 1.26 116.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.56 0.33 0.41 0.46 0.39 50.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 06/03/14 28/11/13 28/08/13 30/05/13 -
Price 0.59 1.00 0.755 0.685 0.445 0.395 0.585 -
P/RPS 0.48 0.76 0.56 0.50 0.35 0.31 0.44 5.96%
P/EPS 16.27 29.59 19.46 42.73 30.64 30.13 97.50 -69.65%
EY 6.15 3.38 5.14 2.34 3.26 3.32 1.03 228.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.77 0.55 0.50 0.45 0.40 0.48 -1.39%

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