[KNM] QoQ 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- 6.93%
YoY- 101.6%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 321,319 333,030 336,560 457,847 447,882 375,029 363,379 -7.85%
PBT 22,735 14,115 18,887 29,491 15,592 12,197 20,419 7.40%
Tax -7,247 -4,759 -1,432 -20,390 -8,354 -5,681 -5,818 15.72%
NP 15,488 9,356 17,455 9,101 7,238 6,516 14,601 3.99%
-
NP to SH 17,977 11,221 20,260 11,290 10,558 7,504 18,438 -1.66%
-
Tax Rate 31.88% 33.72% 7.58% 69.14% 53.58% 46.58% 28.49% -
Total Cost 305,831 323,674 319,105 448,746 440,644 368,513 348,778 -8.36%
-
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 4.82% 2.81% 5.19% 1.99% 1.62% 1.74% 4.02% -
ROE 1.04% 0.65% 1.19% 0.64% 0.68% 0.46% 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 12.09 12.66 12.85 17.40 17.86 15.71 15.49 -15.19%
EPS 0.68 0.43 0.77 0.43 0.42 0.31 0.79 -9.48%
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 7.94 8.23 8.32 11.32 11.07 9.27 8.98 -7.85%
EPS 0.44 0.28 0.50 0.28 0.26 0.19 0.46 -2.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.427 0.4293 0.4208 0.4356 0.3842 0.4013 0.3769 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 1.53 1.66 0.89 2.15 2.10 1.62 0.74 62.08%
P/EPS 27.35 49.25 14.87 87.38 89.06 81.13 14.63 51.58%
EY 3.66 2.03 6.73 1.14 1.12 1.23 6.83 -33.95%
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 1.74 1.74 1.95 1.52 2.16 2.48 1.23 25.93%
P/EPS 31.05 51.59 32.32 61.75 91.43 124.09 24.18 18.08%
EY 3.22 1.94 3.09 1.62 1.09 0.81 4.14 -15.38%
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