[KNM] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 141.74%
YoY- 537.23%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,279,528 1,588,288 1,377,508 1,975,596 1,958,456 2,343,316 1,652,000 -4.16%
PBT 11,280 78,088 215,632 93,004 11,788 63,860 25,068 -12.45%
Tax -6,944 -35,760 -76,468 -38,456 -3,996 77,456 51,000 -
NP 4,336 42,328 139,164 54,548 7,792 141,316 76,068 -37.93%
-
NP to SH 2,188 43,148 140,208 56,688 8,896 140,208 76,068 -44.61%
-
Tax Rate 61.56% 45.79% 35.46% 41.35% 33.90% -121.29% -203.45% -
Total Cost 1,275,192 1,545,960 1,238,344 1,921,048 1,950,664 2,202,000 1,575,932 -3.46%
-
Net Worth 2,132,815 2,516,966 2,067,583 2,016,222 1,794,026 1,586,151 1,754,661 3.30%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,132,815 2,516,966 2,067,583 2,016,222 1,794,026 1,586,151 1,754,661 3.30%
NOSH 2,156,132 2,115,098 1,615,299 1,461,030 1,482,666 979,106 980,257 14.02%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 0.34% 2.67% 10.10% 2.76% 0.40% 6.03% 4.60% -
ROE 0.10% 1.71% 6.78% 2.81% 0.50% 8.84% 4.34% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 59.99 75.09 85.28 135.22 132.09 239.33 168.53 -15.80%
EPS 0.12 2.04 8.68 3.88 0.60 14.32 7.76 -50.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.19 1.28 1.38 1.21 1.62 1.79 -9.23%
Adjusted Per Share Value based on latest NOSH - 1,461,030
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 31.67 39.31 34.09 48.90 48.47 58.00 40.89 -4.16%
EPS 0.05 1.07 3.47 1.40 0.22 3.47 1.88 -45.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5279 0.623 0.5117 0.499 0.444 0.3926 0.4343 3.30%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.30 0.485 0.645 0.775 0.475 0.83 2.76 -
P/RPS 0.50 0.65 0.76 0.57 0.36 0.35 1.64 -17.94%
P/EPS 292.43 23.77 7.43 19.97 79.17 5.80 35.57 42.02%
EY 0.34 4.21 13.46 5.01 1.26 17.25 2.81 -29.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 0.50 0.56 0.39 0.51 1.54 -23.84%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 26/05/16 21/05/15 28/05/14 30/05/13 22/05/12 26/05/11 -
Price 0.28 0.465 0.62 0.755 0.585 0.71 2.53 -
P/RPS 0.47 0.62 0.73 0.56 0.44 0.30 1.50 -17.57%
P/EPS 272.94 22.79 7.14 19.46 97.50 4.96 32.60 42.45%
EY 0.37 4.39 14.00 5.14 1.03 20.17 3.07 -29.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.48 0.55 0.48 0.44 1.41 -23.59%

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