[KNM] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 42.48%
YoY- 47.46%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 803,595 477,214 231,237 1,324,148 990,909 669,590 336,560 78.54%
PBT -6,150 13,921 -1,162 84,286 55,739 33,003 18,887 -
Tax -22,962 -8,877 -3,000 -21,438 -13,438 -6,191 -1,432 534.81%
NP -29,112 5,044 -4,162 62,848 42,301 26,812 17,455 -
-
NP to SH -23,958 8,550 -2,009 70,471 49,460 31,482 20,260 -
-
Tax Rate - 63.77% - 25.43% 24.11% 18.76% 7.58% -
Total Cost 832,707 472,170 235,399 1,261,300 948,608 642,778 319,105 89.43%
-
Net Worth 1,668,348 1,642,219 1,809,234 1,609,470 1,727,783 1,736,733 1,702,365 -1.33%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,668,348 1,642,219 1,809,234 1,609,470 1,727,783 1,736,733 1,702,365 -1.33%
NOSH 3,328,041 3,320,404 3,293,276 2,992,575 2,721,690 2,644,720 2,644,720 16.54%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -3.62% 1.06% -1.80% 4.75% 4.27% 4.00% 5.19% -
ROE -1.44% 0.52% -0.11% 4.38% 2.86% 1.81% 1.19% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 25.53 15.98 7.67 49.36 37.28 25.45 12.85 57.97%
EPS -0.76 0.29 -0.07 2.63 1.86 1.20 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.55 0.60 0.60 0.65 0.66 0.65 -12.71%
Adjusted Per Share Value based on latest NOSH - 2,992,575
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 19.89 11.81 5.72 32.77 24.53 16.57 8.33 78.55%
EPS -0.59 0.21 -0.05 1.74 1.22 0.78 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4129 0.4065 0.4478 0.3983 0.4276 0.4298 0.4213 -1.33%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.23 0.175 0.19 0.205 0.185 0.21 0.115 -
P/RPS 0.90 1.09 2.48 0.42 0.50 0.83 0.89 0.74%
P/EPS -30.22 61.11 -285.18 7.80 9.94 17.55 14.87 -
EY -3.31 1.64 -0.35 12.82 10.06 5.70 6.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.32 0.32 0.34 0.28 0.32 0.18 78.60%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 27/08/21 31/05/21 24/02/21 25/11/20 26/08/20 18/06/20 -
Price 0.17 0.26 0.17 0.195 0.21 0.22 0.25 -
P/RPS 0.67 1.63 2.22 0.40 0.56 0.86 1.95 -50.91%
P/EPS -22.34 90.80 -255.16 7.42 11.29 18.39 32.32 -
EY -4.48 1.10 -0.39 13.47 8.86 5.44 3.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.47 0.28 0.33 0.32 0.33 0.38 -10.81%

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