[KNM] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 5.74%
YoY- 4.3%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,065,250 1,039,169 1,235,708 1,183,853 1,413,895 1,411,296 1,782,024 -8.21%
PBT -58,184 18,455 29,161 98,857 73,517 26,583 60,588 -
Tax -14,068 -13,421 -10,752 -56,629 -33,703 -12,692 50,621 -
NP -72,252 5,034 18,409 42,228 39,814 13,891 111,209 -
-
NP to SH -69,122 3,777 18,697 43,521 41,725 15,938 113,011 -
-
Tax Rate - 72.72% 36.87% 57.28% 45.84% 47.74% -83.55% -
Total Cost 1,137,502 1,034,135 1,217,299 1,141,625 1,374,081 1,397,405 1,670,815 -6.20%
-
Net Worth 2,275,713 2,392,099 2,644,691 2,492,073 1,917,509 1,463,309 1,583,718 6.22%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,275,713 2,392,099 2,644,691 2,492,073 1,917,509 1,463,309 1,583,718 6.22%
NOSH 2,369,437 2,098,333 2,156,132 1,805,850 1,534,007 1,463,309 977,603 15.89%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -6.78% 0.48% 1.49% 3.57% 2.82% 0.98% 6.24% -
ROE -3.04% 0.16% 0.71% 1.75% 2.18% 1.09% 7.14% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 45.41 49.52 57.94 65.56 92.17 96.45 182.28 -20.66%
EPS -2.95 0.18 0.88 2.41 2.72 1.09 11.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.14 1.24 1.38 1.25 1.00 1.62 -8.18%
Adjusted Per Share Value based on latest NOSH - 1,817,692
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 26.37 25.72 30.58 29.30 34.99 34.93 44.11 -8.21%
EPS -1.71 0.09 0.46 1.08 1.03 0.39 2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5632 0.5921 0.6546 0.6168 0.4746 0.3622 0.392 6.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.155 0.265 0.405 0.47 0.905 0.41 0.68 -
P/RPS 0.34 0.54 0.70 0.72 0.98 0.43 0.37 -1.39%
P/EPS -5.26 147.22 46.20 19.50 33.27 37.64 5.88 -
EY -19.01 0.68 2.16 5.13 3.01 2.66 17.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.23 0.33 0.34 0.72 0.41 0.42 -14.85%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 24/11/17 24/11/16 26/11/15 26/11/14 28/11/13 20/11/12 -
Price 0.13 0.24 0.36 0.535 0.59 0.445 0.48 -
P/RPS 0.29 0.48 0.62 0.82 0.64 0.46 0.26 1.83%
P/EPS -4.41 133.33 41.07 22.20 21.69 40.86 4.15 -
EY -22.66 0.75 2.44 4.50 4.61 2.45 24.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.21 0.29 0.39 0.47 0.45 0.30 -13.00%

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