[KNM] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 17.47%
YoY- -178.17%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,715,609 1,990,712 2,298,378 2,136,607 1,598,802 1,687,422 2,722,989 -7.40%
PBT 148,906 66,803 -1,725 -146,183 52,528 13,415 517,226 -18.73%
Tax -88,000 -35,206 38,689 68,714 48,919 187,183 -137,826 -7.20%
NP 60,906 31,597 36,964 -77,469 101,447 200,598 379,400 -26.26%
-
NP to SH 63,067 35,398 39,455 -75,730 96,884 200,978 380,709 -25.88%
-
Tax Rate 59.10% 52.70% - - -93.13% -1,395.33% 26.65% -
Total Cost 1,654,703 1,959,115 2,261,414 2,214,076 1,497,355 1,486,824 2,343,589 -5.63%
-
Net Worth 2,067,583 2,016,222 1,794,026 1,586,151 1,754,661 0 1,765,021 2.67%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,067,583 2,016,222 1,794,026 1,586,151 1,754,661 0 1,765,021 2.67%
NOSH 1,615,299 1,461,030 1,482,666 979,106 980,257 3,954,313 3,922,270 -13.73%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.55% 1.59% 1.61% -3.63% 6.35% 11.89% 13.93% -
ROE 3.05% 1.76% 2.20% -4.77% 5.52% 0.00% 21.57% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 106.21 136.25 155.02 218.22 163.10 42.67 69.42 7.34%
EPS 3.90 2.42 2.66 -7.73 9.88 5.08 9.71 -14.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.38 1.21 1.62 1.79 0.00 0.45 19.02%
Adjusted Per Share Value based on latest NOSH - 979,106
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 42.46 49.27 56.89 52.88 39.57 41.76 67.39 -7.40%
EPS 1.56 0.88 0.98 -1.87 2.40 4.97 9.42 -25.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5117 0.499 0.444 0.3926 0.4343 0.00 0.4368 2.67%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.645 0.775 0.475 0.83 2.76 2.88 1.54 -
P/RPS 0.61 0.57 0.31 0.38 1.69 6.75 2.22 -19.36%
P/EPS 16.52 31.99 17.85 -10.73 27.93 56.67 15.87 0.67%
EY 6.05 3.13 5.60 -9.32 3.58 1.76 6.30 -0.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.39 0.51 1.54 0.00 3.42 -27.40%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 28/05/14 30/05/13 22/05/12 26/05/11 25/05/10 28/05/09 -
Price 0.62 0.755 0.585 0.71 2.53 1.92 3.22 -
P/RPS 0.58 0.55 0.38 0.33 1.55 4.50 4.64 -29.27%
P/EPS 15.88 31.16 21.98 -9.18 25.60 37.78 33.17 -11.54%
EY 6.30 3.21 4.55 -10.89 3.91 2.65 3.01 13.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.55 0.48 0.44 1.41 0.00 7.16 -36.25%

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