[KNM] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 16.88%
YoY- 86.1%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 333,239 457,847 369,120 351,081 411,074 457,429 451,236 -4.92%
PBT 28,547 29,491 -354,229 -45,537 -345,808 25,278 44,732 -7.20%
Tax -8,000 -20,390 -358,256 -663 -5,725 -19,607 -44,794 -24.93%
NP 20,547 9,101 -712,485 -46,200 -351,533 5,671 -62 -
-
NP to SH 21,011 11,290 -705,755 -46,224 -351,678 6,006 462 88.82%
-
Tax Rate 28.02% 69.14% - - - 77.57% 100.14% -
Total Cost 312,692 448,746 1,081,605 397,281 762,607 451,758 451,298 -5.92%
-
Net Worth 1,609,470 1,762,583 1,501,501 2,195,124 2,367,423 2,364,862 1,525,000 0.90%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,609,470 1,762,583 1,501,501 2,195,124 2,367,423 2,364,862 1,525,000 0.90%
NOSH 2,992,575 2,631,414 2,369,437 2,369,437 2,156,132 1,876,875 1,525,000 11.87%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.17% 1.99% -193.02% -13.16% -85.52% 1.24% -0.01% -
ROE 1.31% 0.64% -47.00% -2.11% -14.85% 0.25% 0.03% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.42 17.40 15.73 16.31 19.27 24.37 29.59 -13.45%
EPS 0.78 0.43 -30.08 -2.15 -16.49 0.32 0.03 72.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.67 0.64 1.02 1.11 1.26 1.00 -8.15%
Adjusted Per Share Value based on latest NOSH - 2,992,575
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.24 11.32 9.12 8.68 10.16 11.31 11.15 -4.91%
EPS 0.52 0.28 -17.44 -1.14 -8.69 0.15 0.01 93.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3978 0.4356 0.3711 0.5426 0.5851 0.5845 0.3769 0.90%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.205 0.375 0.075 0.225 0.34 0.51 0.49 -
P/RPS 1.65 2.15 0.48 1.38 1.76 2.09 1.66 -0.10%
P/EPS 26.17 87.38 -0.25 -10.48 -2.06 159.38 1,617.42 -49.67%
EY 3.82 1.14 -401.09 -9.55 -48.50 0.63 0.06 99.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.56 0.12 0.22 0.31 0.40 0.49 -5.90%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 25/02/20 27/02/19 26/02/18 24/02/17 25/02/16 25/02/15 -
Price 0.195 0.265 0.105 0.235 0.355 0.455 0.695 -
P/RPS 1.57 1.52 0.67 1.44 1.84 1.87 2.35 -6.49%
P/EPS 24.90 61.75 -0.35 -10.94 -2.15 142.19 2,294.10 -52.91%
EY 4.02 1.62 -286.50 -9.14 -46.45 0.70 0.04 115.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.16 0.23 0.32 0.36 0.70 -11.76%

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