Highlights

[KNM] QoQ Quarter Result on 2018-12-31 [#4]

Stock [KNM]: KNM GROUP BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -4,038.11%    YoY -     -1,426.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 447,882 375,029 363,379 369,120 350,738 376,753 337,759 20.68%
  QoQ % 19.43% 3.21% -1.56% 5.24% -6.91% 11.54% -
  Horiz. % 132.60% 111.03% 107.59% 109.29% 103.84% 111.54% 100.00%
PBT 15,592 12,197 20,419 -354,229 -11,568 -32,066 -14,550 -
  QoQ % 27.83% -40.27% 105.76% -2,962.15% 63.92% -120.38% -
  Horiz. % -107.16% -83.83% -140.34% 2,434.56% 79.51% 220.38% 100.00%
Tax -8,354 -5,681 -5,818 -358,256 -7,203 -2,550 -4,315 55.27%
  QoQ % -47.05% 2.35% 98.38% -4,873.71% -182.47% 40.90% -
  Horiz. % 193.60% 131.66% 134.83% 8,302.57% 166.93% 59.10% 100.00%
NP 7,238 6,516 14,601 -712,485 -18,771 -34,616 -18,865 -
  QoQ % 11.08% -55.37% 102.05% -3,695.67% 45.77% -83.49% -
  Horiz. % -38.37% -34.54% -77.40% 3,776.76% 99.50% 183.49% 100.00%
NP to SH 10,558 7,504 18,438 -705,755 -17,055 -33,644 -18,423 -
  QoQ % 40.70% -59.30% 102.61% -4,038.11% 49.31% -82.62% -
  Horiz. % -57.31% -40.73% -100.08% 3,830.84% 92.57% 182.62% 100.00%
Tax Rate 53.58 % 46.58 % 28.49 % - % - % - % - % -
  QoQ % 15.03% 63.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 188.07% 163.50% 100.00% - - - -
Total Cost 440,644 368,513 348,778 1,081,605 369,509 411,369 356,624 15.13%
  QoQ % 19.57% 5.66% -67.75% 192.71% -10.18% 15.35% -
  Horiz. % 123.56% 103.33% 97.80% 303.29% 103.61% 115.35% 100.00%
Net Worth 1,554,571 1,623,548 1,524,962 1,501,501 2,275,713 2,252,252 2,299,174 -22.95%
  QoQ % -4.25% 6.46% 1.56% -34.02% 1.04% -2.04% -
  Horiz. % 67.61% 70.61% 66.33% 65.31% 98.98% 97.96% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,554,571 1,623,548 1,524,962 1,501,501 2,275,713 2,252,252 2,299,174 -22.95%
  QoQ % -4.25% 6.46% 1.56% -34.02% 1.04% -2.04% -
  Horiz. % 67.61% 70.61% 66.33% 65.31% 98.98% 97.96% 100.00%
NOSH 2,507,374 2,387,572 2,346,096 2,346,096 2,346,096 2,346,096 2,346,096 4.53%
  QoQ % 5.02% 1.77% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.87% 101.77% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.62 % 1.74 % 4.02 % -193.02 % -5.35 % -9.19 % -5.59 % -
  QoQ % -6.90% -56.72% 102.08% -3,507.85% 41.78% -64.40% -
  Horiz. % -28.98% -31.13% -71.91% 3,452.95% 95.71% 164.40% 100.00%
ROE 0.68 % 0.46 % 1.21 % -47.00 % -0.75 % -1.49 % -0.80 % -
  QoQ % 47.83% -61.98% 102.57% -6,166.67% 49.66% -86.25% -
  Horiz. % -85.00% -57.50% -151.25% 5,875.00% 93.75% 186.25% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 17.86 15.71 15.49 15.73 14.95 16.06 14.40 15.42%
  QoQ % 13.69% 1.42% -1.53% 5.22% -6.91% 11.53% -
  Horiz. % 124.03% 109.10% 107.57% 109.24% 103.82% 111.53% 100.00%
EPS 0.42 0.31 0.79 -30.08 -0.73 -1.43 -0.86 -
  QoQ % 35.48% -60.76% 102.63% -4,020.55% 48.95% -66.28% -
  Horiz. % -48.84% -36.05% -91.86% 3,497.67% 84.88% 166.28% 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 0.6200 0.6800 0.6500 0.6400 0.9700 0.9600 0.9800 -26.28%
  QoQ % -8.82% 4.62% 1.56% -34.02% 1.04% -2.04% -
  Horiz. % 63.27% 69.39% 66.33% 65.31% 98.98% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,990,913
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.97 12.54 12.15 12.34 11.73 12.60 11.29 20.67%
  QoQ % 19.38% 3.21% -1.54% 5.20% -6.90% 11.60% -
  Horiz. % 132.60% 111.07% 107.62% 109.30% 103.90% 111.60% 100.00%
EPS 0.35 0.25 0.62 -23.60 -0.57 -1.12 -0.62 -
  QoQ % 40.00% -59.68% 102.63% -4,040.35% 49.11% -80.65% -
  Horiz. % -56.45% -40.32% -100.00% 3,806.45% 91.94% 180.65% 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 0.5198 0.5428 0.5099 0.5020 0.7609 0.7530 0.7687 -22.94%
  QoQ % -4.24% 6.45% 1.57% -34.03% 1.05% -2.04% -
  Horiz. % 67.62% 70.61% 66.33% 65.31% 98.99% 97.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3750 0.2550 0.1150 0.0750 0.1550 0.1800 0.2150 -
P/RPS 2.10 1.62 0.74 0.48 1.04 1.12 1.49 25.68%
  QoQ % 29.63% 118.92% 54.17% -53.85% -7.14% -24.83% -
  Horiz. % 140.94% 108.72% 49.66% 32.21% 69.80% 75.17% 100.00%
P/EPS 89.06 81.13 14.63 -0.25 -21.32 -12.55 -27.38 -
  QoQ % 9.77% 454.55% 5,952.00% 98.83% -69.88% 54.16% -
  Horiz. % -325.27% -296.31% -53.43% 0.91% 77.87% 45.84% 100.00%
EY 1.12 1.23 6.83 -401.09 -4.69 -7.97 -3.65 -
  QoQ % -8.94% -81.99% 101.70% -8,452.03% 41.15% -118.36% -
  Horiz. % -30.68% -33.70% -187.12% 10,988.77% 128.49% 218.36% 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 0.60 0.38 0.18 0.12 0.16 0.19 0.22 95.08%
  QoQ % 57.89% 111.11% 50.00% -25.00% -15.79% -13.64% -
  Horiz. % 272.73% 172.73% 81.82% 54.55% 72.73% 86.36% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 29/08/19 23/05/19 27/02/19 28/11/18 30/08/18 - -
Price 0.3850 0.3900 0.1900 0.1050 0.1300 0.1800 0.1950 -
P/RPS 2.16 2.48 1.23 0.67 0.87 1.12 1.35 36.76%
  QoQ % -12.90% 101.63% 83.58% -22.99% -22.32% -17.04% -
  Horiz. % 160.00% 183.70% 91.11% 49.63% 64.44% 82.96% 100.00%
P/EPS 91.43 124.09 24.18 -0.35 -17.88 -12.55 -24.83 -
  QoQ % -26.32% 413.19% 7,008.57% 98.04% -42.47% 49.46% -
  Horiz. % -368.22% -499.76% -97.38% 1.41% 72.01% 50.54% 100.00%
EY 1.09 0.81 4.14 -286.50 -5.59 -7.97 -4.03 -
  QoQ % 34.57% -80.43% 101.45% -5,025.22% 29.86% -97.77% -
  Horiz. % -27.05% -20.10% -102.73% 7,109.18% 138.71% 197.77% 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 0.62 0.57 0.29 0.16 0.13 0.19 0.20 112.46%
  QoQ % 8.77% 96.55% 81.25% 23.08% -31.58% -5.00% -
  Horiz. % 310.00% 285.00% 145.00% 80.00% 65.00% 95.00% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

423  294  641  1106 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.125+0.01 
 BINTAI 0.84+0.045 
 VIVOCOM 1.12+0.11 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.29+0.02 
 TDM 0.295+0.03 
 KNM 0.21+0.01 

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