[KNM] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 57.11%
YoY- 35.51%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 477,214 231,237 1,324,148 990,909 669,590 336,560 1,644,137 -56.19%
PBT 13,921 -1,162 84,286 55,739 33,003 18,887 77,699 -68.25%
Tax -8,877 -3,000 -21,438 -13,438 -6,191 -1,432 -40,243 -63.52%
NP 5,044 -4,162 62,848 42,301 26,812 17,455 37,456 -73.75%
-
NP to SH 8,550 -2,009 70,471 49,460 31,482 20,260 47,790 -68.28%
-
Tax Rate 63.77% - 25.43% 24.11% 18.76% 7.58% 51.79% -
Total Cost 472,170 235,399 1,261,300 948,608 642,778 319,105 1,606,681 -55.83%
-
Net Worth 1,642,219 1,809,234 1,609,470 1,727,783 1,736,733 1,702,365 1,762,583 -4.61%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,642,219 1,809,234 1,609,470 1,727,783 1,736,733 1,702,365 1,762,583 -4.61%
NOSH 3,320,404 3,293,276 2,992,575 2,721,690 2,644,720 2,644,720 2,631,414 16.78%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 1.06% -1.80% 4.75% 4.27% 4.00% 5.19% 2.28% -
ROE 0.52% -0.11% 4.38% 2.86% 1.81% 1.19% 2.71% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 15.98 7.67 49.36 37.28 25.45 12.85 62.50 -59.74%
EPS 0.29 -0.07 2.63 1.86 1.20 0.77 1.82 -70.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.60 0.60 0.65 0.66 0.65 0.67 -12.33%
Adjusted Per Share Value based on latest NOSH - 2,721,690
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 11.79 5.72 32.73 24.49 16.55 8.32 40.64 -56.20%
EPS 0.21 -0.05 1.74 1.22 0.78 0.50 1.18 -68.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4059 0.4472 0.3978 0.427 0.4293 0.4208 0.4356 -4.60%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.175 0.19 0.205 0.185 0.21 0.115 0.375 -
P/RPS 1.09 2.48 0.42 0.50 0.83 0.89 0.60 48.93%
P/EPS 61.11 -285.18 7.80 9.94 17.55 14.87 20.64 106.32%
EY 1.64 -0.35 12.82 10.06 5.70 6.73 4.84 -51.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.34 0.28 0.32 0.18 0.56 -31.16%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 31/05/21 24/02/21 25/11/20 26/08/20 18/06/20 25/02/20 -
Price 0.26 0.17 0.195 0.21 0.22 0.25 0.265 -
P/RPS 1.63 2.22 0.40 0.56 0.86 1.95 0.42 147.16%
P/EPS 90.80 -255.16 7.42 11.29 18.39 32.32 14.59 238.71%
EY 1.10 -0.39 13.47 8.86 5.44 3.09 6.86 -70.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.28 0.33 0.32 0.33 0.38 0.40 11.36%

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