[KNM] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -14.65%
YoY- 17.4%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,647,610 1,650,112 1,588,288 1,641,282 1,578,470 1,451,356 1,377,508 12.64%
PBT 38,881 52,834 78,088 124,135 131,809 140,660 215,632 -67.98%
Tax -14,336 -19,064 -35,760 -76,236 -75,505 -60,124 -76,468 -67.14%
NP 24,545 33,770 42,328 47,899 56,304 80,536 139,164 -68.45%
-
NP to SH 24,929 35,158 43,148 49,527 58,028 82,316 140,208 -68.28%
-
Tax Rate 36.87% 36.08% 45.79% 61.41% 57.28% 42.74% 35.46% -
Total Cost 1,623,065 1,616,342 1,545,960 1,593,383 1,522,166 1,370,820 1,238,344 19.70%
-
Net Worth 2,644,691 2,572,536 2,516,966 2,354,868 2,492,073 2,101,315 2,067,583 17.78%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,644,691 2,572,536 2,516,966 2,354,868 2,492,073 2,101,315 2,067,583 17.78%
NOSH 2,156,132 2,143,780 2,115,098 1,868,943 1,805,850 1,736,624 1,615,299 21.16%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.49% 2.05% 2.67% 2.92% 3.57% 5.55% 10.10% -
ROE 0.94% 1.37% 1.71% 2.10% 2.33% 3.92% 6.78% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 77.25 76.97 75.09 87.82 87.41 83.57 85.28 -6.36%
EPS 1.17 1.64 2.04 2.65 3.21 4.74 8.68 -73.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.20 1.19 1.26 1.38 1.21 1.28 -2.08%
Adjusted Per Share Value based on latest NOSH - 1,876,875
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 40.78 40.84 39.31 40.62 39.07 35.92 34.09 12.65%
EPS 0.62 0.87 1.07 1.23 1.44 2.04 3.47 -68.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6546 0.6367 0.623 0.5828 0.6168 0.5201 0.5117 17.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.405 0.41 0.485 0.51 0.47 0.62 0.645 -
P/RPS 0.52 0.53 0.65 0.58 0.54 0.74 0.76 -22.29%
P/EPS 34.65 25.00 23.77 19.25 14.63 13.08 7.43 178.35%
EY 2.89 4.00 4.21 5.20 6.84 7.65 13.46 -64.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.41 0.40 0.34 0.51 0.50 -24.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 26/05/16 25/02/16 26/11/15 26/08/15 21/05/15 -
Price 0.36 0.405 0.465 0.455 0.535 0.44 0.62 -
P/RPS 0.47 0.53 0.62 0.52 0.61 0.53 0.73 -25.37%
P/EPS 30.80 24.70 22.79 17.17 16.65 9.28 7.14 164.28%
EY 3.25 4.05 4.39 5.82 6.01 10.77 14.00 -62.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.39 0.36 0.39 0.36 0.48 -28.46%

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