[KNM] YoY TTM Result on 31-Dec-2022

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022
Profit Trend
QoQ- 67.48%
YoY- 56.23%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/12/22 31/03/22 30/06/22 31/03/21 CAGR
Revenue 1,006,942 814,339 585,503 595,707 948,888 965,598 1,218,825 -6.70%
PBT -210,321 -122,728 -225,506 -310,943 -716,429 -803,935 64,235 -
Tax -123,275 -68,199 51,719 45,191 -11,682 -15,458 -23,006 83.98%
NP -333,596 -190,927 -173,787 -265,752 -728,111 -819,393 41,229 -
-
NP to SH -316,922 -172,586 -157,062 -263,254 -688,204 -773,143 48,200 -
-
Tax Rate - - - - - - 35.82% -
Total Cost 1,340,538 1,005,266 759,290 861,459 1,676,999 1,784,991 1,177,596 4.81%
-
Net Worth 599,782 772,435 787,214 846,000 989,553 912,194 1,809,234 -33.03%
Dividend
31/12/23 30/09/23 30/06/23 31/12/22 31/03/22 30/06/22 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/12/22 31/03/22 30/06/22 31/03/21 CAGR
Net Worth 599,782 772,435 787,214 846,000 989,553 912,194 1,809,234 -33.03%
NOSH 4,045,905 4,045,905 4,045,905 3,678,263 3,677,870 3,678,263 3,293,276 7.76%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/12/22 31/03/22 30/06/22 31/03/21 CAGR
NP Margin -33.13% -23.45% -29.68% -44.61% -76.73% -84.86% 3.38% -
ROE -52.84% -22.34% -19.95% -31.12% -69.55% -84.76% 2.66% -
Per Share
31/12/23 30/09/23 30/06/23 31/12/22 31/03/22 30/06/22 31/03/21 CAGR
RPS 26.86 22.14 15.62 16.20 27.81 27.52 40.42 -13.79%
EPS -8.45 -4.69 -4.19 -7.16 -20.17 -22.04 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.21 0.21 0.23 0.29 0.26 0.60 -38.12%
Adjusted Per Share Value based on latest NOSH - 3,678,263
31/12/23 30/09/23 30/06/23 31/12/22 31/03/22 30/06/22 31/03/21 CAGR
RPS 24.89 20.13 14.47 14.72 23.45 23.87 30.12 -6.69%
EPS -7.83 -4.27 -3.88 -6.51 -17.01 -19.11 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1482 0.1909 0.1946 0.2091 0.2446 0.2255 0.4472 -33.04%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/12/22 31/03/22 30/06/22 31/03/21 CAGR
Date 29/12/23 29/09/23 30/06/23 30/12/22 31/03/22 30/06/22 31/03/21 -
Price 0.09 0.125 0.085 0.05 0.155 0.125 0.19 -
P/RPS 0.34 0.56 0.54 0.31 0.56 0.45 0.47 -11.09%
P/EPS -1.06 -2.66 -2.03 -0.70 -0.77 -0.57 11.89 -
EY -93.94 -37.54 -49.29 -143.14 -130.12 -176.29 8.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.40 0.22 0.53 0.48 0.32 22.53%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/12/22 31/03/22 30/06/22 31/03/21 CAGR
Date 29/02/24 30/11/23 22/09/23 23/02/23 30/05/22 30/08/22 31/05/21 -
Price 0.085 0.095 0.125 0.055 0.155 0.115 0.17 -
P/RPS 0.32 0.43 0.80 0.34 0.56 0.42 0.42 -9.40%
P/EPS -1.01 -2.02 -2.98 -0.77 -0.77 -0.52 10.64 -
EY -99.46 -49.39 -33.52 -130.13 -130.12 -191.62 9.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.60 0.24 0.53 0.44 0.28 26.07%

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