[KNM] QoQ TTM 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- 16.0%
YoY- 47.46%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,136,834 1,131,772 1,218,825 1,324,148 1,448,756 1,575,319 1,617,318 -20.92%
PBT 22,396 65,202 64,235 84,284 85,228 78,085 76,167 -55.74%
Tax -30,962 -24,124 -23,006 -21,438 -33,828 -34,935 -35,857 -9.31%
NP -8,566 41,078 41,229 62,846 51,400 43,150 40,310 -
-
NP to SH -2,948 47,537 48,200 70,469 60,748 53,329 49,612 -
-
Tax Rate 138.25% 37.00% 35.82% 25.44% 39.69% 44.74% 47.08% -
Total Cost 1,145,400 1,090,694 1,177,596 1,261,302 1,397,356 1,532,169 1,577,008 -19.18%
-
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 -0.75% 3.63% 3.38% 4.75% 3.55% 2.74% 2.49% -
ROE -0.18% 2.89% 2.66% 4.38% 3.52% 3.07% 2.91% -
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 36.11 37.90 40.42 49.36 54.50 59.87 61.75 -30.04%
EPS -0.09 1.59 1.60 2.63 2.29 2.03 1.89 -
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 28.14 28.01 30.17 32.77 35.86 38.99 40.03 -20.92%
EPS -0.07 1.18 1.19 1.74 1.50 1.32 1.23 -
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 0.64 0.46 0.47 0.42 0.34 0.35 0.19 124.54%
P/EPS -245.59 10.99 11.89 7.80 8.09 10.36 6.07 -
EY -0.41 9.10 8.41 12.81 12.35 9.65 16.47 -
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 0.47 0.69 0.42 0.40 0.39 0.37 0.40 11.33%
P/EPS -181.52 16.33 10.64 7.42 9.19 10.86 13.20 -
EY -0.55 6.12 9.40 13.47 10.88 9.21 7.58 -
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