[KNM] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 30.93%
YoY- 106.17%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 990,909 669,590 336,560 1,644,137 1,186,290 738,408 363,379 94.82%
PBT 55,739 33,003 18,887 77,699 48,208 32,616 20,419 94.96%
Tax -13,438 -6,191 -1,432 -40,243 -19,853 -11,499 -5,818 74.46%
NP 42,301 26,812 17,455 37,456 28,355 21,117 14,601 102.83%
-
NP to SH 49,460 31,482 20,260 47,790 36,500 25,942 18,438 92.71%
-
Tax Rate 24.11% 18.76% 7.58% 51.79% 41.18% 35.26% 28.49% -
Total Cost 948,608 642,778 319,105 1,606,681 1,157,935 717,291 348,778 94.49%
-
Net Worth 1,727,783 1,736,733 1,702,365 1,762,583 1,554,571 1,623,548 1,524,962 8.65%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,727,783 1,736,733 1,702,365 1,762,583 1,554,571 1,623,548 1,524,962 8.65%
NOSH 2,721,690 2,644,720 2,644,720 2,631,414 2,615,883 2,604,037 2,369,437 9.65%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 4.27% 4.00% 5.19% 2.28% 2.39% 2.86% 4.02% -
ROE 2.86% 1.81% 1.19% 2.71% 2.35% 1.60% 1.21% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 37.28 25.45 12.85 62.50 47.31 30.93 15.49 79.30%
EPS 1.86 1.20 0.77 1.82 1.46 1.09 0.79 76.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.65 0.67 0.62 0.68 0.65 0.00%
Adjusted Per Share Value based on latest NOSH - 2,631,414
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 24.53 16.57 8.33 40.69 29.36 18.28 8.99 94.90%
EPS 1.22 0.78 0.50 1.18 0.90 0.64 0.46 91.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4276 0.4298 0.4213 0.4362 0.3848 0.4018 0.3774 8.65%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.185 0.21 0.115 0.375 0.375 0.255 0.115 -
P/RPS 0.50 0.83 0.89 0.60 0.79 0.82 0.74 -22.94%
P/EPS 9.94 17.55 14.87 20.64 25.76 23.47 14.63 -22.66%
EY 10.06 5.70 6.73 4.84 3.88 4.26 6.83 29.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.18 0.56 0.60 0.38 0.18 34.14%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 18/06/20 25/02/20 27/11/19 29/08/19 23/05/19 -
Price 0.21 0.22 0.25 0.265 0.385 0.39 0.19 -
P/RPS 0.56 0.86 1.95 0.42 0.81 1.26 1.23 -40.73%
P/EPS 11.29 18.39 32.32 14.59 26.45 35.89 24.18 -39.73%
EY 8.86 5.44 3.09 6.86 3.78 2.79 4.14 65.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.38 0.40 0.62 0.57 0.29 6.76%

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