[KNM] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 1.11%
YoY- 79.9%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,183,853 725,678 344,377 1,865,131 1,413,895 983,213 493,899 79.00%
PBT 98,857 70,330 53,908 118,249 73,517 43,022 23,251 162.21%
Tax -56,629 -30,062 -19,117 -78,497 -33,703 -18,954 -9,614 225.80%
NP 42,228 40,268 34,791 39,752 39,814 24,068 13,637 112.30%
-
NP to SH 43,521 41,158 35,052 42,187 41,725 25,290 14,172 111.12%
-
Tax Rate 57.28% 42.74% 35.46% 66.38% 45.84% 44.06% 41.35% -
Total Cost 1,141,625 685,410 309,586 1,825,379 1,374,081 959,145 480,262 78.01%
-
Net Worth 2,492,073 2,101,315 2,067,583 2,051,387 1,917,509 1,945,384 2,016,222 15.15%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,492,073 2,101,315 2,067,583 2,051,387 1,917,509 1,945,384 2,016,222 15.15%
NOSH 1,805,850 1,736,624 1,615,299 1,554,081 1,534,007 1,496,449 1,461,030 15.15%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.57% 5.55% 10.10% 2.13% 2.82% 2.45% 2.76% -
ROE 1.75% 1.96% 1.70% 2.06% 2.18% 1.30% 0.70% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 65.56 41.79 21.32 120.02 92.17 65.70 33.80 55.46%
EPS 2.41 2.37 2.17 2.72 2.72 1.69 0.97 83.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.21 1.28 1.32 1.25 1.30 1.38 0.00%
Adjusted Per Share Value based on latest NOSH - 1,525,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 29.30 17.96 8.52 46.16 34.99 24.33 12.22 79.04%
EPS 1.08 1.02 0.87 1.04 1.03 0.63 0.35 111.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6168 0.5201 0.5117 0.5077 0.4746 0.4815 0.499 15.16%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.47 0.62 0.645 0.49 0.905 0.905 0.775 -
P/RPS 0.72 1.48 3.03 0.41 0.98 1.38 2.29 -53.72%
P/EPS 19.50 26.16 29.72 18.05 33.27 53.55 79.90 -60.91%
EY 5.13 3.82 3.36 5.54 3.01 1.87 1.25 156.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.51 0.50 0.37 0.72 0.70 0.56 -28.27%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 27/08/14 28/05/14 -
Price 0.535 0.44 0.62 0.695 0.59 1.00 0.755 -
P/RPS 0.82 1.05 2.91 0.58 0.64 1.52 2.23 -48.64%
P/EPS 22.20 18.57 28.57 25.60 21.69 59.17 77.84 -56.63%
EY 4.50 5.39 3.50 3.91 4.61 1.69 1.28 131.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.48 0.53 0.47 0.77 0.55 -20.46%

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