[KNM] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 5.74%
YoY- 4.3%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 825,056 397,072 1,641,282 1,183,853 725,678 344,377 1,865,131 -41.97%
PBT 26,417 19,522 124,135 98,857 70,330 53,908 118,249 -63.21%
Tax -9,532 -8,940 -76,236 -56,629 -30,062 -19,117 -78,497 -75.50%
NP 16,885 10,582 47,899 42,228 40,268 34,791 39,752 -43.52%
-
NP to SH 17,579 10,787 49,527 43,521 41,158 35,052 42,187 -44.24%
-
Tax Rate 36.08% 45.79% 61.41% 57.28% 42.74% 35.46% 66.38% -
Total Cost 808,171 386,490 1,593,383 1,141,625 685,410 309,586 1,825,379 -41.93%
-
Net Worth 2,572,536 2,516,966 2,354,868 2,492,073 2,101,315 2,067,583 2,051,387 16.30%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,572,536 2,516,966 2,354,868 2,492,073 2,101,315 2,067,583 2,051,387 16.30%
NOSH 2,143,780 2,115,098 1,868,943 1,805,850 1,736,624 1,615,299 1,554,081 23.94%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.05% 2.67% 2.92% 3.57% 5.55% 10.10% 2.13% -
ROE 0.68% 0.43% 2.10% 1.75% 1.96% 1.70% 2.06% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 38.49 18.77 87.82 65.56 41.79 21.32 120.02 -53.18%
EPS 0.82 0.51 2.65 2.41 2.37 2.17 2.72 -55.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.19 1.26 1.38 1.21 1.28 1.32 -6.16%
Adjusted Per Share Value based on latest NOSH - 1,817,692
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 20.42 9.83 40.62 29.30 17.96 8.52 46.16 -41.97%
EPS 0.44 0.27 1.23 1.08 1.02 0.87 1.04 -43.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6367 0.623 0.5828 0.6168 0.5201 0.5117 0.5077 16.30%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.41 0.485 0.51 0.47 0.62 0.645 0.49 -
P/RPS 1.07 2.58 0.58 0.72 1.48 3.03 0.41 89.66%
P/EPS 50.00 95.10 19.25 19.50 26.16 29.72 18.05 97.36%
EY 2.00 1.05 5.20 5.13 3.82 3.36 5.54 -49.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.40 0.34 0.51 0.50 0.37 -5.48%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 26/11/15 26/08/15 21/05/15 25/02/15 -
Price 0.405 0.465 0.455 0.535 0.44 0.62 0.695 -
P/RPS 1.05 2.48 0.52 0.82 1.05 2.91 0.58 48.59%
P/EPS 49.39 91.18 17.17 22.20 18.57 28.57 25.60 55.03%
EY 2.02 1.10 5.82 4.50 5.39 3.50 3.91 -35.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.36 0.39 0.36 0.48 0.53 -25.63%

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