[KNM] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 78.45%
YoY- 163.03%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 344,377 1,865,131 1,413,895 983,213 493,899 1,986,427 1,411,296 -60.98%
PBT 53,908 118,249 73,517 43,022 23,251 46,499 26,583 60.28%
Tax -19,117 -78,497 -33,703 -18,954 -9,614 -26,591 -12,692 31.43%
NP 34,791 39,752 39,814 24,068 13,637 19,908 13,891 84.52%
-
NP to SH 35,052 42,187 41,725 25,290 14,172 23,450 15,938 69.19%
-
Tax Rate 35.46% 66.38% 45.84% 44.06% 41.35% 57.19% 47.74% -
Total Cost 309,586 1,825,379 1,374,081 959,145 480,262 1,966,519 1,397,405 -63.42%
-
Net Worth 2,067,583 2,051,387 1,917,509 1,945,384 2,016,222 2,018,609 1,463,309 25.94%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,067,583 2,051,387 1,917,509 1,945,384 2,016,222 2,018,609 1,463,309 25.94%
NOSH 1,615,299 1,554,081 1,534,007 1,496,449 1,461,030 1,462,760 1,463,309 6.81%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.10% 2.13% 2.82% 2.45% 2.76% 1.00% 0.98% -
ROE 1.70% 2.06% 2.18% 1.30% 0.70% 1.16% 1.09% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 21.32 120.02 92.17 65.70 33.80 135.80 96.45 -63.47%
EPS 2.17 2.72 2.72 1.69 0.97 1.60 1.09 58.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.32 1.25 1.30 1.38 1.38 1.00 17.90%
Adjusted Per Share Value based on latest NOSH - 1,502,432
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.52 46.16 34.99 24.33 12.22 49.16 34.93 -60.99%
EPS 0.87 1.04 1.03 0.63 0.35 0.58 0.39 70.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5117 0.5077 0.4746 0.4815 0.499 0.4996 0.3622 25.93%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.645 0.49 0.905 0.905 0.775 0.45 0.41 -
P/RPS 3.03 0.41 0.98 1.38 2.29 0.33 0.43 267.98%
P/EPS 29.72 18.05 33.27 53.55 79.90 28.07 37.64 -14.58%
EY 3.36 5.54 3.01 1.87 1.25 3.56 2.66 16.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.37 0.72 0.70 0.56 0.33 0.41 14.15%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 25/02/15 26/11/14 27/08/14 28/05/14 06/03/14 28/11/13 -
Price 0.62 0.695 0.59 1.00 0.755 0.685 0.445 -
P/RPS 2.91 0.58 0.64 1.52 2.23 0.50 0.46 242.43%
P/EPS 28.57 25.60 21.69 59.17 77.84 42.73 40.86 -21.23%
EY 3.50 3.91 4.61 1.69 1.28 2.34 2.45 26.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.47 0.77 0.55 0.50 0.45 4.40%

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