[KNM] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 102.61%
YoY- 200.08%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 457,847 447,882 375,029 363,379 369,120 350,738 376,753 13.83%
PBT 29,491 15,592 12,197 20,419 -354,229 -11,568 -32,066 -
Tax -20,390 -8,354 -5,681 -5,818 -358,256 -7,203 -2,550 298.35%
NP 9,101 7,238 6,516 14,601 -712,485 -18,771 -34,616 -
-
NP to SH 11,290 10,558 7,504 18,438 -705,755 -17,055 -33,644 -
-
Tax Rate 69.14% 53.58% 46.58% 28.49% - - - -
Total Cost 448,746 440,644 368,513 348,778 1,081,605 369,509 411,369 5.95%
-
Net Worth 1,762,583 1,554,571 1,623,548 1,524,962 1,501,501 2,275,713 2,252,252 -15.03%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,762,583 1,554,571 1,623,548 1,524,962 1,501,501 2,275,713 2,252,252 -15.03%
NOSH 2,631,414 2,615,883 2,604,037 2,369,437 2,369,437 2,369,437 2,369,437 7.22%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.99% 1.62% 1.74% 4.02% -193.02% -5.35% -9.19% -
ROE 0.64% 0.68% 0.46% 1.21% -47.00% -0.75% -1.49% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 17.40 17.86 15.71 15.49 15.73 14.95 16.06 5.47%
EPS 0.43 0.42 0.31 0.79 -30.08 -0.73 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.62 0.68 0.65 0.64 0.97 0.96 -21.26%
Adjusted Per Share Value based on latest NOSH - 2,369,437
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 11.32 11.07 9.27 8.98 9.12 8.67 9.31 13.87%
EPS 0.28 0.26 0.19 0.46 -17.44 -0.42 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4356 0.3842 0.4013 0.3769 0.3711 0.5625 0.5567 -15.04%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.375 0.375 0.255 0.115 0.075 0.155 0.18 -
P/RPS 2.15 2.10 1.62 0.74 0.48 1.04 1.12 54.27%
P/EPS 87.38 89.06 81.13 14.63 -0.25 -21.32 -12.55 -
EY 1.14 1.12 1.23 6.83 -401.09 -4.69 -7.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.38 0.18 0.12 0.16 0.19 105.16%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 27/11/19 29/08/19 23/05/19 27/02/19 28/11/18 30/08/18 -
Price 0.265 0.385 0.39 0.19 0.105 0.13 0.18 -
P/RPS 1.52 2.16 2.48 1.23 0.67 0.87 1.12 22.51%
P/EPS 61.75 91.43 124.09 24.18 -0.35 -17.88 -12.55 -
EY 1.62 1.09 0.81 4.14 -286.50 -5.59 -7.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.62 0.57 0.29 0.16 0.13 0.19 64.03%

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