[KNM] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 40.7%
YoY- 152.81%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 669,590 336,560 1,644,137 1,186,290 738,408 363,379 1,434,370 -39.85%
PBT 33,003 18,887 77,699 48,208 32,616 20,419 -412,413 -
Tax -6,191 -1,432 -40,243 -19,853 -11,499 -5,818 -372,324 -93.50%
NP 26,812 17,455 37,456 28,355 21,117 14,601 -784,737 -
-
NP to SH 31,482 20,260 47,790 36,500 25,942 18,438 -774,877 -
-
Tax Rate 18.76% 7.58% 51.79% 41.18% 35.26% 28.49% - -
Total Cost 642,778 319,105 1,606,681 1,157,935 717,291 348,778 2,219,107 -56.25%
-
Net Worth 1,736,733 1,702,365 1,762,583 1,554,571 1,623,548 1,524,962 1,501,501 10.19%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,736,733 1,702,365 1,762,583 1,554,571 1,623,548 1,524,962 1,501,501 10.19%
NOSH 2,644,720 2,644,720 2,631,414 2,615,883 2,604,037 2,369,437 2,369,437 7.60%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.00% 5.19% 2.28% 2.39% 2.86% 4.02% -54.71% -
ROE 1.81% 1.19% 2.71% 2.35% 1.60% 1.21% -51.61% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 25.45 12.85 62.50 47.31 30.93 15.49 61.14 -44.28%
EPS 1.20 0.77 1.82 1.46 1.09 0.79 -33.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.67 0.62 0.68 0.65 0.64 2.07%
Adjusted Per Share Value based on latest NOSH - 2,615,883
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 16.55 8.32 40.64 29.32 18.25 8.98 35.45 -39.84%
EPS 0.78 0.50 1.18 0.90 0.64 0.46 -19.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4293 0.4208 0.4356 0.3842 0.4013 0.3769 0.3711 10.20%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.21 0.115 0.375 0.375 0.255 0.115 0.075 -
P/RPS 0.83 0.89 0.60 0.79 0.82 0.74 0.12 263.44%
P/EPS 17.55 14.87 20.64 25.76 23.47 14.63 -0.23 -
EY 5.70 6.73 4.84 3.88 4.26 6.83 -440.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.18 0.56 0.60 0.38 0.18 0.12 92.41%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 18/06/20 25/02/20 27/11/19 29/08/19 23/05/19 27/02/19 -
Price 0.22 0.25 0.265 0.385 0.39 0.19 0.105 -
P/RPS 0.86 1.95 0.42 0.81 1.26 1.23 0.17 194.98%
P/EPS 18.39 32.32 14.59 26.45 35.89 24.18 -0.32 -
EY 5.44 3.09 6.86 3.78 2.79 4.14 -314.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.40 0.62 0.57 0.29 0.16 62.10%

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