[KNM] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -16.91%
YoY- 147.33%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,641,282 1,183,853 725,678 344,377 1,865,131 1,413,895 983,213 40.58%
PBT 124,135 98,857 70,330 53,908 118,249 73,517 43,022 102.28%
Tax -76,236 -56,629 -30,062 -19,117 -78,497 -33,703 -18,954 152.27%
NP 47,899 42,228 40,268 34,791 39,752 39,814 24,068 58.02%
-
NP to SH 49,527 43,521 41,158 35,052 42,187 41,725 25,290 56.33%
-
Tax Rate 61.41% 57.28% 42.74% 35.46% 66.38% 45.84% 44.06% -
Total Cost 1,593,383 1,141,625 685,410 309,586 1,825,379 1,374,081 959,145 40.13%
-
Net Worth 2,354,868 2,492,073 2,101,315 2,067,583 2,051,387 1,917,509 1,945,384 13.54%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,354,868 2,492,073 2,101,315 2,067,583 2,051,387 1,917,509 1,945,384 13.54%
NOSH 1,868,943 1,805,850 1,736,624 1,615,299 1,554,081 1,534,007 1,496,449 15.92%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.92% 3.57% 5.55% 10.10% 2.13% 2.82% 2.45% -
ROE 2.10% 1.75% 1.96% 1.70% 2.06% 2.18% 1.30% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 87.82 65.56 41.79 21.32 120.02 92.17 65.70 21.27%
EPS 2.65 2.41 2.37 2.17 2.72 2.72 1.69 34.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.38 1.21 1.28 1.32 1.25 1.30 -2.05%
Adjusted Per Share Value based on latest NOSH - 1,615,299
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 40.62 29.30 17.96 8.52 46.16 34.99 24.33 40.60%
EPS 1.23 1.08 1.02 0.87 1.04 1.03 0.63 56.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5828 0.6168 0.5201 0.5117 0.5077 0.4746 0.4815 13.53%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.51 0.47 0.62 0.645 0.49 0.905 0.905 -
P/RPS 0.58 0.72 1.48 3.03 0.41 0.98 1.38 -43.80%
P/EPS 19.25 19.50 26.16 29.72 18.05 33.27 53.55 -49.34%
EY 5.20 5.13 3.82 3.36 5.54 3.01 1.87 97.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.51 0.50 0.37 0.72 0.70 -31.06%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 27/08/14 -
Price 0.455 0.535 0.44 0.62 0.695 0.59 1.00 -
P/RPS 0.52 0.82 1.05 2.91 0.58 0.64 1.52 -50.98%
P/EPS 17.17 22.20 18.57 28.57 25.60 21.69 59.17 -56.07%
EY 5.82 4.50 5.39 3.50 3.91 4.61 1.69 127.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.36 0.48 0.53 0.47 0.77 -39.67%

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