[KNM] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
18-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 79.45%
YoY- 9.88%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 333,239 321,319 333,030 336,560 457,847 447,882 375,029 -7.54%
PBT 28,547 22,735 14,115 18,887 29,491 15,592 12,197 75.82%
Tax -8,000 -7,247 -4,759 -1,432 -20,390 -8,354 -5,681 25.50%
NP 20,547 15,488 9,356 17,455 9,101 7,238 6,516 114.28%
-
NP to SH 21,011 17,977 11,221 20,260 11,290 10,558 7,504 98.03%
-
Tax Rate 28.02% 31.88% 33.72% 7.58% 69.14% 53.58% 46.58% -
Total Cost 312,692 305,831 323,674 319,105 448,746 440,644 368,513 -10.32%
-
Net Worth 1,609,470 1,727,783 1,736,733 1,702,365 1,762,583 1,554,571 1,623,548 -0.57%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,609,470 1,727,783 1,736,733 1,702,365 1,762,583 1,554,571 1,623,548 -0.57%
NOSH 2,992,575 2,721,690 2,644,720 2,644,720 2,631,414 2,615,883 2,604,037 9.66%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.17% 4.82% 2.81% 5.19% 1.99% 1.62% 1.74% -
ROE 1.31% 1.04% 0.65% 1.19% 0.64% 0.68% 0.46% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 12.42 12.09 12.66 12.85 17.40 17.86 15.71 -14.43%
EPS 0.78 0.68 0.43 0.77 0.43 0.42 0.31 84.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.65 0.66 0.65 0.67 0.62 0.68 -7.97%
Adjusted Per Share Value based on latest NOSH - 2,644,720
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 8.25 7.95 8.24 8.33 11.33 11.09 9.28 -7.51%
EPS 0.52 0.44 0.28 0.50 0.28 0.26 0.19 95.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3983 0.4276 0.4298 0.4213 0.4362 0.3848 0.4018 -0.57%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.205 0.185 0.21 0.115 0.375 0.375 0.255 -
P/RPS 1.65 1.53 1.66 0.89 2.15 2.10 1.62 1.22%
P/EPS 26.17 27.35 49.25 14.87 87.38 89.06 81.13 -52.80%
EY 3.82 3.66 2.03 6.73 1.14 1.12 1.23 112.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.32 0.18 0.56 0.60 0.38 -7.11%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 26/08/20 18/06/20 25/02/20 27/11/19 29/08/19 -
Price 0.195 0.21 0.22 0.25 0.265 0.385 0.39 -
P/RPS 1.57 1.74 1.74 1.95 1.52 2.16 2.48 -26.16%
P/EPS 24.90 31.05 51.59 32.32 61.75 91.43 124.09 -65.55%
EY 4.02 3.22 1.94 3.09 1.62 1.09 0.81 189.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.33 0.38 0.40 0.62 0.57 -30.42%

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