[KNM] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
06-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 194.59%
YoY- -67.56%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,646,782 1,641,282 1,865,131 1,986,427 2,394,593 1,963,778 1,559,103 0.91%
PBT -316,647 124,135 118,249 46,499 11,293 -155,881 46,510 -
Tax -16,477 -76,236 -78,497 -26,591 59,052 62,100 75,963 -
NP -333,124 47,899 39,752 19,908 70,345 -93,781 122,473 -
-
NP to SH -332,981 49,527 42,187 23,450 72,283 -91,765 118,201 -
-
Tax Rate - 61.41% 66.38% 57.19% -522.91% - -163.33% -
Total Cost 1,979,906 1,593,383 1,825,379 1,966,519 2,324,248 2,057,559 1,436,630 5.48%
-
Net Worth 2,367,423 2,364,862 1,525,000 1,459,047 1,040,887 965,161 982,428 15.77%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,367,423 2,364,862 1,525,000 1,459,047 1,040,887 965,161 982,428 15.77%
NOSH 2,132,814 1,876,875 1,525,000 1,459,047 1,040,887 965,161 982,428 13.77%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -20.23% 2.92% 2.13% 1.00% 2.94% -4.78% 7.86% -
ROE -14.07% 2.09% 2.77% 1.61% 6.94% -9.51% 12.03% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 77.21 87.45 122.30 136.15 230.05 203.47 158.70 -11.30%
EPS -15.61 2.64 2.77 1.61 6.94 -9.51 12.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.26 1.00 1.00 1.00 1.00 1.00 1.75%
Adjusted Per Share Value based on latest NOSH - 1,459,047
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 40.76 40.62 46.16 49.16 59.27 48.60 38.59 0.91%
EPS -8.24 1.23 1.04 0.58 1.79 -2.27 2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5859 0.5853 0.3774 0.3611 0.2576 0.2389 0.2432 15.76%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.34 0.51 0.49 0.45 0.46 0.99 2.84 -
P/RPS 0.44 0.58 0.40 0.33 0.20 0.49 1.79 -20.83%
P/EPS -2.18 19.33 17.71 28.00 6.62 -10.41 23.60 -
EY -45.92 5.17 5.65 3.57 15.10 -9.60 4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.49 0.45 0.46 0.99 2.84 -30.84%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 25/02/15 06/03/14 26/02/13 28/02/12 23/02/11 -
Price 0.355 0.455 0.695 0.685 0.465 0.94 2.83 -
P/RPS 0.46 0.52 0.57 0.50 0.20 0.46 1.78 -20.17%
P/EPS -2.27 17.24 25.12 42.62 6.70 -9.89 23.52 -
EY -43.98 5.80 3.98 2.35 14.93 -10.11 4.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.70 0.69 0.47 0.94 2.83 -30.43%

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