Highlights

[KNM] YoY Quarter Result on 2020-06-30 [#2]

Stock [KNM]: KNM GROUP BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -44.62%    YoY -     49.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 333,030 375,029 376,753 364,872 427,984 381,301 489,314 -6.21%
  YoY % -11.20% -0.46% 3.26% -14.75% 12.24% -22.07% -
  Horiz. % 68.06% 76.64% 77.00% 74.57% 87.47% 77.93% 100.00%
PBT 14,115 12,197 -32,066 3,742 6,895 16,422 19,771 -5.46%
  YoY % 15.73% 138.04% -956.92% -45.73% -58.01% -16.94% -
  Horiz. % 71.39% 61.69% -162.19% 18.93% 34.87% 83.06% 100.00%
Tax -4,759 -5,681 -2,550 -3,176 -592 -10,945 -9,340 -10.62%
  YoY % 16.23% -122.78% 19.71% -436.49% 94.59% -17.18% -
  Horiz. % 50.95% 60.82% 27.30% 34.00% 6.34% 117.18% 100.00%
NP 9,356 6,516 -34,616 566 6,303 5,477 10,431 -1.79%
  YoY % 43.59% 118.82% -6,215.90% -91.02% 15.08% -47.49% -
  Horiz. % 89.69% 62.47% -331.86% 5.43% 60.43% 52.51% 100.00%
NP to SH 11,221 7,504 -33,644 502 6,792 6,106 11,118 0.15%
  YoY % 49.53% 122.30% -6,801.99% -92.61% 11.23% -45.08% -
  Horiz. % 100.93% 67.49% -302.61% 4.52% 61.09% 54.92% 100.00%
Tax Rate 33.72 % 46.58 % - % 84.87 % 8.59 % 66.65 % 47.24 % -5.46%
  YoY % -27.61% 0.00% 0.00% 888.01% -87.11% 41.09% -
  Horiz. % 71.38% 98.60% 0.00% 179.66% 18.18% 141.09% 100.00%
Total Cost 323,674 368,513 411,369 364,306 421,681 375,824 478,883 -6.31%
  YoY % -12.17% -10.42% 12.92% -13.61% 12.20% -21.52% -
  Horiz. % 67.59% 76.95% 85.90% 76.07% 88.06% 78.48% 100.00%
Net Worth 1,736,733 1,623,548 2,252,252 2,410,063 2,547,000 2,110,931 1,953,162 -1.94%
  YoY % 6.97% -27.91% -6.55% -5.38% 20.66% 8.08% -
  Horiz. % 88.92% 83.12% 115.31% 123.39% 130.40% 108.08% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,736,733 1,623,548 2,252,252 2,410,063 2,547,000 2,110,931 1,953,162 -1.94%
  YoY % 6.97% -27.91% -6.55% -5.38% 20.66% 8.08% -
  Horiz. % 88.92% 83.12% 115.31% 123.39% 130.40% 108.08% 100.00%
NOSH 2,631,414 2,387,572 2,346,096 2,132,800 2,122,500 1,744,571 1,502,432 9.78%
  YoY % 10.21% 1.77% 10.00% 0.49% 21.66% 16.12% -
  Horiz. % 175.14% 158.91% 156.15% 141.96% 141.27% 116.12% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.81 % 1.74 % -9.19 % 0.16 % 1.47 % 1.44 % 2.13 % 4.72%
  YoY % 61.49% 118.93% -5,843.75% -89.12% 2.08% -32.39% -
  Horiz. % 131.92% 81.69% -431.46% 7.51% 69.01% 67.61% 100.00%
ROE 0.65 % 0.46 % -1.49 % 0.02 % 0.27 % 0.29 % 0.57 % 2.21%
  YoY % 41.30% 130.87% -7,550.00% -92.59% -6.90% -49.12% -
  Horiz. % 114.04% 80.70% -261.40% 3.51% 47.37% 50.88% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.66 15.71 16.06 17.11 20.16 21.86 32.57 -14.56%
  YoY % -19.41% -2.18% -6.14% -15.13% -7.78% -32.88% -
  Horiz. % 38.87% 48.23% 49.31% 52.53% 61.90% 67.12% 100.00%
EPS 0.43 0.31 -1.43 0.02 0.32 0.35 0.74 -8.64%
  YoY % 38.71% 121.68% -7,250.00% -93.75% -8.57% -52.70% -
  Horiz. % 58.11% 41.89% -193.24% 2.70% 43.24% 47.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6600 0.6800 0.9600 1.1300 1.2000 1.2100 1.3000 -10.67%
  YoY % -2.94% -29.17% -15.04% -5.83% -0.83% -6.92% -
  Horiz. % 50.77% 52.31% 73.85% 86.92% 92.31% 93.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,748,375
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.12 13.65 13.71 13.28 15.57 13.87 17.80 -6.20%
  YoY % -11.21% -0.44% 3.24% -14.71% 12.26% -22.08% -
  Horiz. % 68.09% 76.69% 77.02% 74.61% 87.47% 77.92% 100.00%
EPS 0.41 0.27 -1.22 0.02 0.25 0.22 0.40 0.41%
  YoY % 51.85% 122.13% -6,200.00% -92.00% 13.64% -45.00% -
  Horiz. % 102.50% 67.50% -305.00% 5.00% 62.50% 55.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6319 0.5907 0.8195 0.8769 0.9267 0.7681 0.7107 -1.94%
  YoY % 6.97% -27.92% -6.55% -5.37% 20.65% 8.08% -
  Horiz. % 88.91% 83.12% 115.31% 123.39% 130.39% 108.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.2100 0.2550 0.1800 0.2600 0.4100 0.6200 0.9050 -
P/RPS 1.66 1.62 1.12 1.52 2.03 2.84 2.78 -8.23%
  YoY % 2.47% 44.64% -26.32% -25.12% -28.52% 2.16% -
  Horiz. % 59.71% 58.27% 40.29% 54.68% 73.02% 102.16% 100.00%
P/EPS 49.25 81.13 -12.55 1,104.64 128.13 177.14 122.30 -14.05%
  YoY % -39.29% 746.45% -101.14% 762.12% -27.67% 44.84% -
  Horiz. % 40.27% 66.34% -10.26% 903.22% 104.77% 144.84% 100.00%
EY 2.03 1.23 -7.97 0.09 0.78 0.56 0.82 16.29%
  YoY % 65.04% 115.43% -8,955.55% -88.46% 39.29% -31.71% -
  Horiz. % 247.56% 150.00% -971.95% 10.98% 95.12% 68.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.32 0.38 0.19 0.23 0.34 0.51 0.70 -12.22%
  YoY % -15.79% 100.00% -17.39% -32.35% -33.33% -27.14% -
  Horiz. % 45.71% 54.29% 27.14% 32.86% 48.57% 72.86% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 29/08/19 30/08/18 24/08/17 25/08/16 26/08/15 27/08/14 -
Price 0.2200 0.3900 0.1800 0.2300 0.4050 0.4400 1.0000 -
P/RPS 1.74 2.48 1.12 1.34 2.01 2.01 3.07 -9.02%
  YoY % -29.84% 121.43% -16.42% -33.33% 0.00% -34.53% -
  Horiz. % 56.68% 80.78% 36.48% 43.65% 65.47% 65.47% 100.00%
P/EPS 51.59 124.09 -12.55 977.18 126.56 125.71 135.14 -14.82%
  YoY % -58.43% 1,088.76% -101.28% 672.11% 0.68% -6.98% -
  Horiz. % 38.18% 91.82% -9.29% 723.09% 93.65% 93.02% 100.00%
EY 1.94 0.81 -7.97 0.10 0.79 0.80 0.74 17.41%
  YoY % 139.51% 110.16% -8,070.00% -87.34% -1.25% 8.11% -
  Horiz. % 262.16% 109.46% -1,077.03% 13.51% 106.76% 108.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.57 0.19 0.20 0.34 0.36 0.77 -13.16%
  YoY % -42.11% 200.00% -5.00% -41.18% -5.56% -53.25% -
  Horiz. % 42.86% 74.03% 24.68% 25.97% 44.16% 46.75% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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