[KNM] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 65.76%
YoY- -85.9%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,235,708 1,183,853 1,413,895 1,411,296 1,782,024 1,402,485 1,174,870 0.84%
PBT 29,161 98,857 73,517 26,583 60,588 -136,867 49,602 -8.46%
Tax -10,752 -56,629 -33,703 -12,692 50,621 49,832 65,013 -
NP 18,409 42,228 39,814 13,891 111,209 -87,035 114,615 -26.25%
-
NP to SH 18,697 43,521 41,725 15,938 113,011 -86,424 110,572 -25.61%
-
Tax Rate 36.87% 57.28% 45.84% 47.74% -83.55% - -131.07% -
Total Cost 1,217,299 1,141,625 1,374,081 1,397,405 1,670,815 1,489,520 1,060,255 2.32%
-
Net Worth 2,644,691 2,492,073 1,917,509 1,463,309 1,583,718 1,654,094 1,731,376 7.30%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,644,691 2,492,073 1,917,509 1,463,309 1,583,718 1,654,094 1,731,376 7.30%
NOSH 2,156,132 1,805,850 1,534,007 1,463,309 977,603 978,754 3,934,946 -9.53%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.49% 3.57% 2.82% 0.98% 6.24% -6.21% 9.76% -
ROE 0.71% 1.75% 2.18% 1.09% 7.14% -5.22% 6.39% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 57.94 65.56 92.17 96.45 182.28 143.29 29.86 11.67%
EPS 0.88 2.41 2.72 1.09 11.56 -8.83 2.81 -17.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.38 1.25 1.00 1.62 1.69 0.44 18.83%
Adjusted Per Share Value based on latest NOSH - 1,456,326
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 30.58 29.30 34.99 34.93 44.11 34.71 29.08 0.84%
EPS 0.46 1.08 1.03 0.39 2.80 -2.14 2.74 -25.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6546 0.6168 0.4746 0.3622 0.392 0.4094 0.4285 7.31%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.405 0.47 0.905 0.41 0.68 1.20 1.82 -
P/RPS 0.70 0.72 0.98 0.43 0.37 0.84 6.10 -30.26%
P/EPS 46.20 19.50 33.27 37.64 5.88 -13.59 64.77 -5.47%
EY 2.16 5.13 3.01 2.66 17.00 -7.36 1.54 5.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.72 0.41 0.42 0.71 4.14 -34.37%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 26/11/14 28/11/13 20/11/12 22/11/11 24/11/10 -
Price 0.36 0.535 0.59 0.445 0.48 1.23 1.74 -
P/RPS 0.62 0.82 0.64 0.46 0.26 0.86 5.83 -31.14%
P/EPS 41.07 22.20 21.69 40.86 4.15 -13.93 61.92 -6.60%
EY 2.44 4.50 4.61 2.45 24.08 -7.18 1.61 7.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.39 0.47 0.45 0.30 0.73 3.95 -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