[KNM] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 116.16%
YoY- -86.04%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,650,112 1,451,356 1,966,426 1,847,420 2,345,054 1,914,600 1,513,022 1.45%
PBT 52,834 140,660 86,044 11,478 75,418 16,150 17,140 20.61%
Tax -19,064 -60,124 -37,908 5,242 63,524 41,780 90,948 -
NP 33,770 80,536 48,136 16,720 138,942 57,930 108,088 -17.61%
-
NP to SH 35,158 82,316 50,580 19,230 137,788 59,744 108,956 -17.16%
-
Tax Rate 36.08% 42.74% 44.06% -45.67% -84.23% -258.70% -530.62% -
Total Cost 1,616,342 1,370,820 1,918,290 1,830,700 2,206,112 1,856,670 1,404,934 2.36%
-
Net Worth 2,572,536 2,101,315 1,945,384 1,466,989 1,602,640 1,792,320 1,606,905 8.15%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,572,536 2,101,315 1,945,384 1,466,989 1,602,640 1,792,320 1,606,905 8.15%
NOSH 2,143,780 1,736,624 1,496,449 1,466,989 977,219 979,409 3,919,280 -9.55%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.05% 5.55% 2.45% 0.91% 5.92% 3.03% 7.14% -
ROE 1.37% 3.92% 2.60% 1.31% 8.60% 3.33% 6.78% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 76.97 83.57 131.41 125.93 239.97 195.49 38.60 12.17%
EPS 1.64 4.74 3.38 1.32 14.10 6.10 2.78 -8.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.21 1.30 1.00 1.64 1.83 0.41 19.58%
Adjusted Per Share Value based on latest NOSH - 1,463,974
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 40.84 35.92 48.67 45.72 58.04 47.39 37.45 1.45%
EPS 0.87 2.04 1.25 0.48 3.41 1.48 2.70 -17.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6367 0.5201 0.4815 0.3631 0.3967 0.4436 0.3977 8.15%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.41 0.62 0.905 0.46 0.70 1.88 2.04 -
P/RPS 0.53 0.74 0.69 0.37 0.29 0.96 5.28 -31.80%
P/EPS 25.00 13.08 26.78 35.09 4.96 30.82 73.38 -16.41%
EY 4.00 7.65 3.73 2.85 20.14 3.24 1.36 19.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.51 0.70 0.46 0.43 1.03 4.98 -36.04%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 27/08/14 28/08/13 16/08/12 22/08/11 30/08/10 -
Price 0.405 0.44 1.00 0.395 0.70 1.48 1.94 -
P/RPS 0.53 0.53 0.76 0.31 0.29 0.76 5.03 -31.25%
P/EPS 24.70 9.28 29.59 30.13 4.96 24.26 69.78 -15.88%
EY 4.05 10.77 3.38 3.32 20.14 4.12 1.43 18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.77 0.40 0.43 0.81 4.73 -35.49%

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