[KNM] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
06-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 18.8%
YoY- 118.44%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 430,682 489,314 493,899 575,131 487,586 434,096 489,614 -8.18%
PBT 30,495 19,771 23,251 19,916 20,844 2,792 2,947 374.18%
Tax -14,749 -9,340 -9,614 -13,899 -15,313 3,620 -999 500.83%
NP 15,746 10,431 13,637 6,017 5,531 6,412 1,948 302.25%
-
NP to SH 16,435 11,118 14,172 7,512 6,323 7,391 2,224 278.93%
-
Tax Rate 48.37% 47.24% 41.35% 69.79% 73.46% -129.66% 33.90% -
Total Cost 414,936 478,883 480,262 569,114 482,055 427,684 487,666 -10.19%
-
Net Worth 1,919,976 1,953,162 2,016,222 1,459,047 1,456,326 1,463,974 1,794,026 4.62%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,919,976 1,953,162 2,016,222 1,459,047 1,456,326 1,463,974 1,794,026 4.62%
NOSH 1,535,981 1,502,432 1,461,030 1,459,047 1,456,326 1,463,974 1,482,666 2.38%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.66% 2.13% 2.76% 1.05% 1.13% 1.48% 0.40% -
ROE 0.86% 0.57% 0.70% 0.51% 0.43% 0.50% 0.12% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.04 32.57 33.80 39.42 33.48 29.65 33.02 -10.31%
EPS 1.07 0.74 0.97 0.51 0.43 0.50 0.15 270.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.30 1.38 1.00 1.00 1.00 1.21 2.18%
Adjusted Per Share Value based on latest NOSH - 1,459,047
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.64 12.09 12.21 14.22 12.05 10.73 12.10 -8.20%
EPS 0.41 0.27 0.35 0.19 0.16 0.18 0.05 306.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4745 0.4828 0.4983 0.3606 0.36 0.3618 0.4434 4.61%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.905 0.905 0.775 0.45 0.41 0.46 0.475 -
P/RPS 3.23 2.78 2.29 1.14 1.22 1.55 1.44 71.26%
P/EPS 84.58 122.30 79.90 87.40 94.43 91.11 316.67 -58.49%
EY 1.18 0.82 1.25 1.14 1.06 1.10 0.32 138.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.56 0.45 0.41 0.46 0.39 50.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 06/03/14 28/11/13 28/08/13 30/05/13 -
Price 0.59 1.00 0.755 0.685 0.445 0.395 0.585 -
P/RPS 2.10 3.07 2.23 1.74 1.33 1.33 1.77 12.06%
P/EPS 55.14 135.14 77.84 133.05 102.49 78.24 390.00 -72.82%
EY 1.81 0.74 1.28 0.75 0.98 1.28 0.26 264.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.77 0.55 0.69 0.45 0.40 0.48 -1.39%

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