Highlights

[KNM] QoQ Quarter Result on 2019-09-30 [#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 -     40.70%    YoY -     161.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 333,030 336,560 457,847 447,882 375,029 363,379 369,120 -6.64%
  QoQ % -1.05% -26.49% 2.22% 19.43% 3.21% -1.56% -
  Horiz. % 90.22% 91.18% 124.04% 121.34% 101.60% 98.44% 100.00%
PBT 14,115 18,887 29,491 15,592 12,197 20,419 -354,229 -
  QoQ % -25.27% -35.96% 89.14% 27.83% -40.27% 105.76% -
  Horiz. % -3.98% -5.33% -8.33% -4.40% -3.44% -5.76% 100.00%
Tax -4,759 -1,432 -20,390 -8,354 -5,681 -5,818 -358,256 -94.41%
  QoQ % -232.33% 92.98% -144.07% -47.05% 2.35% 98.38% -
  Horiz. % 1.33% 0.40% 5.69% 2.33% 1.59% 1.62% 100.00%
NP 9,356 17,455 9,101 7,238 6,516 14,601 -712,485 -
  QoQ % -46.40% 91.79% 25.74% 11.08% -55.37% 102.05% -
  Horiz. % -1.31% -2.45% -1.28% -1.02% -0.91% -2.05% 100.00%
NP to SH 11,221 20,260 11,290 10,558 7,504 18,438 -705,755 -
  QoQ % -44.62% 79.45% 6.93% 40.70% -59.30% 102.61% -
  Horiz. % -1.59% -2.87% -1.60% -1.50% -1.06% -2.61% 100.00%
Tax Rate 33.72 % 7.58 % 69.14 % 53.58 % 46.58 % 28.49 % - % -
  QoQ % 344.85% -89.04% 29.04% 15.03% 63.50% 0.00% -
  Horiz. % 118.36% 26.61% 242.68% 188.07% 163.50% 100.00% -
Total Cost 323,674 319,105 448,746 440,644 368,513 348,778 1,081,605 -55.29%
  QoQ % 1.43% -28.89% 1.84% 19.57% 5.66% -67.75% -
  Horiz. % 29.93% 29.50% 41.49% 40.74% 34.07% 32.25% 100.00%
Net Worth 1,736,733 1,702,365 1,762,583 1,554,571 1,623,548 1,524,962 1,501,501 10.20%
  QoQ % 2.02% -3.42% 13.38% -4.25% 6.46% 1.56% -
  Horiz. % 115.67% 113.38% 117.39% 103.53% 108.13% 101.56% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 10.20%
  QoQ % 2.02% -3.42% 13.38% -4.25% 6.46% 1.56% -
  Horiz. % 115.67% 113.38% 117.39% 103.53% 108.13% 101.56% 100.00%
NOSH 2,631,414 2,619,024 2,630,722 2,507,374 2,387,572 2,346,096 2,346,096 7.96%
  QoQ % 0.47% -0.44% 4.92% 5.02% 1.77% 0.00% -
  Horiz. % 112.16% 111.63% 112.13% 106.87% 101.77% 100.00% 100.00%
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 2.81 % 5.19 % 1.99 % 1.62 % 1.74 % 4.02 % -193.02 % -
  QoQ % -45.86% 160.80% 22.84% -6.90% -56.72% 102.08% -
  Horiz. % -1.46% -2.69% -1.03% -0.84% -0.90% -2.08% 100.00%
ROE 0.65 % 1.19 % 0.64 % 0.68 % 0.46 % 1.21 % -47.00 % -
  QoQ % -45.38% 85.94% -5.88% 47.83% -61.98% 102.57% -
  Horiz. % -1.38% -2.53% -1.36% -1.45% -0.98% -2.57% 100.00%
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 12.66 12.85 17.40 17.86 15.71 15.49 15.73 -13.49%
  QoQ % -1.48% -26.15% -2.58% 13.69% 1.42% -1.53% -
  Horiz. % 80.48% 81.69% 110.62% 113.54% 99.87% 98.47% 100.00%
EPS 0.43 0.77 0.43 0.42 0.31 0.79 -30.08 -
  QoQ % -44.16% 79.07% 2.38% 35.48% -60.76% 102.63% -
  Horiz. % -1.43% -2.56% -1.43% -1.40% -1.03% -2.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6600 0.6500 0.6700 0.6200 0.6800 0.6500 0.6400 2.07%
  QoQ % 1.54% -2.99% 8.06% -8.82% 4.62% 1.56% -
  Horiz. % 103.13% 101.56% 104.69% 96.88% 106.25% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,990,913
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.13 11.25 15.31 14.97 12.54 12.15 12.34 -6.65%
  QoQ % -1.07% -26.52% 2.27% 19.38% 3.21% -1.54% -
  Horiz. % 90.19% 91.17% 124.07% 121.31% 101.62% 98.46% 100.00%
EPS 0.38 0.68 0.38 0.35 0.25 0.62 -23.60 -
  QoQ % -44.12% 78.95% 8.57% 40.00% -59.68% 102.63% -
  Horiz. % -1.61% -2.88% -1.61% -1.48% -1.06% -2.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5807 0.5692 0.5893 0.5198 0.5428 0.5099 0.5020 10.21%
  QoQ % 2.02% -3.41% 13.37% -4.24% 6.45% 1.57% -
  Horiz. % 115.68% 113.39% 117.39% 103.55% 108.13% 101.57% 100.00%
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 0.2100 0.1150 0.3750 0.3750 0.2550 0.1150 0.0750 -
P/RPS 1.66 0.89 2.15 2.10 1.62 0.74 0.48 128.86%
  QoQ % 86.52% -58.60% 2.38% 29.63% 118.92% 54.17% -
  Horiz. % 345.83% 185.42% 447.92% 437.50% 337.50% 154.17% 100.00%
P/EPS 49.25 14.87 87.38 89.06 81.13 14.63 -0.25 -
  QoQ % 231.20% -82.98% -1.89% 9.77% 454.55% 5,952.00% -
  Horiz. % -19,700.00% -5,948.00% -34,952.00% -35,624.00% -32,452.00% -5,852.00% 100.00%
EY 2.03 6.73 1.14 1.12 1.23 6.83 -401.09 -
  QoQ % -69.84% 490.35% 1.79% -8.94% -81.99% 101.70% -
  Horiz. % -0.51% -1.68% -0.28% -0.28% -0.31% -1.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.32 0.18 0.56 0.60 0.38 0.18 0.12 92.41%
  QoQ % 77.78% -67.86% -6.67% 57.89% 111.11% 50.00% -
  Horiz. % 266.67% 150.00% 466.67% 500.00% 316.67% 150.00% 100.00%
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 0.2200 0.2500 0.2650 0.3850 0.3900 0.1900 0.1050 -
P/RPS 1.74 1.95 1.52 2.16 2.48 1.23 0.67 89.05%
  QoQ % -10.77% 28.29% -29.63% -12.90% 101.63% 83.58% -
  Horiz. % 259.70% 291.04% 226.87% 322.39% 370.15% 183.58% 100.00%
P/EPS 51.59 32.32 61.75 91.43 124.09 24.18 -0.35 -
  QoQ % 59.62% -47.66% -32.46% -26.32% 413.19% 7,008.57% -
  Horiz. % -14,740.00% -9,234.29% -17,642.86% -26,122.86% -35,454.29% -6,908.57% 100.00%
EY 1.94 3.09 1.62 1.09 0.81 4.14 -286.50 -
  QoQ % -37.22% 90.74% 48.62% 34.57% -80.43% 101.45% -
  Horiz. % -0.68% -1.08% -0.57% -0.38% -0.28% -1.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.38 0.40 0.62 0.57 0.29 0.16 62.10%
  QoQ % -13.16% -5.00% -35.48% 8.77% 96.55% 81.25% -
  Horiz. % 206.25% 237.50% 250.00% 387.50% 356.25% 181.25% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS