[KNM] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -7.95%
YoY- 48.38%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,693,977 1,641,282 1,635,089 1,607,596 1,715,609 1,865,131 1,989,026 -10.14%
PBT 89,749 124,135 143,589 145,557 148,906 118,249 93,433 -2.64%
Tax -66,059 -76,236 -101,423 -89,605 -88,000 -78,497 -47,602 24.38%
NP 23,690 47,899 42,166 55,952 60,906 39,752 45,831 -35.56%
-
NP to SH 25,262 49,527 43,983 58,055 63,067 42,187 49,237 -35.88%
-
Tax Rate 73.60% 61.41% 70.63% 61.56% 59.10% 66.38% 50.95% -
Total Cost 1,670,287 1,593,383 1,592,923 1,551,644 1,654,703 1,825,379 1,943,195 -9.58%
-
Net Worth 2,516,966 2,364,862 2,508,415 2,110,931 2,067,583 1,525,000 1,919,976 19.76%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,516,966 2,364,862 2,508,415 2,110,931 2,067,583 1,525,000 1,919,976 19.76%
NOSH 2,115,098 1,876,875 1,817,692 1,744,571 1,615,299 1,525,000 1,535,981 23.75%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.40% 2.92% 2.58% 3.48% 3.55% 2.13% 2.30% -
ROE 1.00% 2.09% 1.75% 2.75% 3.05% 2.77% 2.56% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 80.09 87.45 89.95 92.15 106.21 122.30 129.50 -27.38%
EPS 1.19 2.64 2.42 3.33 3.90 2.77 3.21 -48.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.26 1.38 1.21 1.28 1.00 1.25 -3.22%
Adjusted Per Share Value based on latest NOSH - 1,744,571
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 41.93 40.62 40.47 39.79 42.46 46.16 49.23 -10.13%
EPS 0.63 1.23 1.09 1.44 1.56 1.04 1.22 -35.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.623 0.5853 0.6208 0.5225 0.5117 0.3774 0.4752 19.76%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.485 0.51 0.47 0.62 0.645 0.49 0.905 -
P/RPS 0.61 0.58 0.52 0.67 0.61 0.40 0.70 -8.75%
P/EPS 40.61 19.33 19.42 18.63 16.52 17.71 28.23 27.40%
EY 2.46 5.17 5.15 5.37 6.05 5.65 3.54 -21.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.34 0.51 0.50 0.49 0.72 -31.27%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 -
Price 0.465 0.455 0.535 0.44 0.62 0.695 0.59 -
P/RPS 0.58 0.52 0.59 0.48 0.58 0.57 0.46 16.69%
P/EPS 38.93 17.24 22.11 13.22 15.88 25.12 18.41 64.67%
EY 2.57 5.80 4.52 7.56 6.30 3.98 5.43 -39.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.39 0.36 0.48 0.70 0.47 -11.68%

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