[KNM] QoQ 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- 16.88%
YoY- 86.1%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 326,381 245,977 231,237 333,239 321,319 333,030 336,560 -2.02%
PBT -20,071 15,082 -1,162 28,547 22,735 14,115 18,887 -
Tax -14,085 -5,877 -3,000 -8,000 -7,247 -4,759 -1,432 358.42%
NP -34,156 9,205 -4,162 20,547 15,488 9,356 17,455 -
-
NP to SH -32,508 10,558 -2,009 21,011 17,977 11,221 20,260 -
-
Tax Rate - 38.97% - 28.02% 31.88% 33.72% 7.58% -
Total Cost 360,537 236,772 235,399 312,692 305,831 323,674 319,105 8.47%
-
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 -10.47% 3.74% -1.80% 6.17% 4.82% 2.81% 5.19% -
ROE -1.95% 0.64% -0.11% 1.31% 1.04% 0.65% 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 10.37 8.24 7.67 12.42 12.09 12.66 12.85 -13.30%
EPS -1.03 0.35 -0.07 0.78 0.68 0.43 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 8.08 6.09 5.72 8.25 7.95 8.24 8.33 -2.00%
EPS -0.80 0.26 -0.05 0.52 0.44 0.28 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 2.22 2.12 2.48 1.65 1.53 1.66 0.89 83.82%
P/EPS -22.27 49.49 -285.18 26.17 27.35 49.25 14.87 -
EY -4.49 2.02 -0.35 3.82 3.66 2.03 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 1.64 3.16 2.22 1.57 1.74 1.74 1.95 -10.89%
P/EPS -16.46 73.53 -255.16 24.90 31.05 51.59 32.32 -
EY -6.07 1.36 -0.39 4.02 3.22 1.94 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