[KNM] QoQ Annualized Quarter Result on 30-Jun-2020 [#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- -22.31%
YoY- 21.36%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 924,948 1,324,148 1,321,212 1,339,180 1,346,240 1,644,137 1,581,720 -30.04%
PBT -4,648 84,286 74,318 66,006 75,548 77,699 64,277 -
Tax -12,000 -21,438 -17,917 -12,382 -5,728 -40,243 -26,470 -40.95%
NP -16,648 62,848 56,401 53,624 69,820 37,456 37,806 -
-
NP to SH -8,036 70,471 65,946 62,964 81,040 47,790 48,666 -
-
Tax Rate - 25.43% 24.11% 18.76% 7.58% 51.79% 41.18% -
Total Cost 941,596 1,261,300 1,264,810 1,285,556 1,276,420 1,606,681 1,543,913 -28.06%
-
Net Worth 1,809,234 1,609,470 1,727,783 1,736,733 1,702,365 1,762,583 1,554,571 10.63%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,809,234 1,609,470 1,727,783 1,736,733 1,702,365 1,762,583 1,554,571 10.63%
NOSH 3,293,276 2,992,575 2,721,690 2,644,720 2,644,720 2,631,414 2,615,883 16.57%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -1.80% 4.75% 4.27% 4.00% 5.19% 2.28% 2.39% -
ROE -0.44% 4.38% 3.82% 3.63% 4.76% 2.71% 3.13% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 30.67 49.36 49.70 50.89 51.40 62.50 63.08 -38.14%
EPS -0.28 2.63 2.48 2.40 3.08 1.82 1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.65 0.66 0.65 0.67 0.62 -2.16%
Adjusted Per Share Value based on latest NOSH - 2,644,720
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 22.89 32.77 32.70 33.15 33.32 40.69 39.15 -30.05%
EPS -0.20 1.74 1.63 1.56 2.01 1.18 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4478 0.3983 0.4276 0.4298 0.4213 0.4362 0.3848 10.62%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.19 0.205 0.185 0.21 0.115 0.375 0.375 -
P/RPS 0.62 0.42 0.37 0.41 0.22 0.60 0.59 3.35%
P/EPS -71.29 7.80 7.46 8.78 3.72 20.64 19.32 -
EY -1.40 12.82 13.41 11.39 26.91 4.84 5.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.28 0.32 0.18 0.56 0.60 -34.20%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 24/02/21 25/11/20 26/08/20 18/06/20 25/02/20 27/11/19 -
Price 0.17 0.195 0.21 0.22 0.25 0.265 0.385 -
P/RPS 0.55 0.40 0.42 0.43 0.49 0.42 0.61 -6.66%
P/EPS -63.79 7.42 8.46 9.19 8.08 14.59 19.84 -
EY -1.57 13.47 11.81 10.88 12.38 6.86 5.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.32 0.33 0.38 0.40 0.62 -41.10%

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