[KNM] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 25.85%
YoY- 298.62%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,607,596 1,715,609 1,865,131 1,989,026 2,045,930 1,990,712 1,986,427 -13.19%
PBT 145,557 148,906 118,249 93,433 83,782 66,803 46,499 114.43%
Tax -89,605 -88,000 -78,497 -47,602 -48,166 -35,206 -26,591 125.26%
NP 55,952 60,906 39,752 45,831 35,616 31,597 19,908 99.53%
-
NP to SH 58,055 63,067 42,187 49,237 39,125 35,398 23,450 83.30%
-
Tax Rate 61.56% 59.10% 66.38% 50.95% 57.49% 52.70% 57.19% -
Total Cost 1,551,644 1,654,703 1,825,379 1,943,195 2,010,314 1,959,115 1,966,519 -14.64%
-
Net Worth 2,110,931 2,067,583 1,525,000 1,919,976 1,953,162 2,016,222 1,459,047 28.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,110,931 2,067,583 1,525,000 1,919,976 1,953,162 2,016,222 1,459,047 28.00%
NOSH 1,744,571 1,615,299 1,525,000 1,535,981 1,502,432 1,461,030 1,459,047 12.69%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.48% 3.55% 2.13% 2.30% 1.74% 1.59% 1.00% -
ROE 2.75% 3.05% 2.77% 2.56% 2.00% 1.76% 1.61% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 92.15 106.21 122.30 129.50 136.17 136.25 136.15 -22.96%
EPS 3.33 3.90 2.77 3.21 2.60 2.42 1.61 62.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.28 1.00 1.25 1.30 1.38 1.00 13.59%
Adjusted Per Share Value based on latest NOSH - 1,535,981
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.79 42.46 46.16 49.23 50.64 49.27 49.16 -13.18%
EPS 1.44 1.56 1.04 1.22 0.97 0.88 0.58 83.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5225 0.5117 0.3774 0.4752 0.4834 0.499 0.3611 28.01%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.62 0.645 0.49 0.905 0.905 0.775 0.45 -
P/RPS 0.67 0.61 0.40 0.70 0.66 0.57 0.33 60.54%
P/EPS 18.63 16.52 17.71 28.23 34.75 31.99 28.00 -23.84%
EY 5.37 6.05 5.65 3.54 2.88 3.13 3.57 31.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.49 0.72 0.70 0.56 0.45 8.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 21/05/15 25/02/15 26/11/14 27/08/14 28/05/14 06/03/14 -
Price 0.44 0.62 0.695 0.59 1.00 0.755 0.685 -
P/RPS 0.48 0.58 0.57 0.46 0.73 0.55 0.50 -2.69%
P/EPS 13.22 15.88 25.12 18.41 38.40 31.16 42.62 -54.27%
EY 7.56 6.30 3.98 5.43 2.60 3.21 2.35 118.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.48 0.70 0.47 0.77 0.55 0.69 -35.26%

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