[KNM] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -20.84%
YoY- 24.95%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 954,236 1,185,681 1,321,212 1,581,720 1,420,333 1,385,558 1,647,610 -6.59%
PBT -122,866 -72,420 74,318 64,277 -77,578 24,606 38,881 -
Tax -100,065 -153,996 -17,917 -26,470 -18,757 -17,894 -14,336 27.47%
NP -222,932 -226,416 56,401 37,806 -96,336 6,712 24,545 -
-
NP to SH -208,502 -207,048 65,946 48,666 -92,162 5,036 24,929 -
-
Tax Rate - - 24.11% 41.18% - 72.72% 36.87% -
Total Cost 1,177,168 1,412,097 1,264,810 1,543,913 1,516,669 1,378,846 1,623,065 -3.93%
-
Net Worth 444,482 772,435 1,727,783 1,554,571 2,275,713 2,392,099 2,644,691 -19.97%
Dividend
30/09/24 30/09/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 444,482 772,435 1,727,783 1,554,571 2,275,713 2,392,099 2,644,691 -19.97%
NOSH 4,040,749 4,045,905 2,721,690 2,615,883 2,369,437 2,098,333 2,156,132 8.16%
Ratio Analysis
30/09/24 30/09/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -23.36% -19.10% 4.27% 2.39% -6.78% 0.48% 1.49% -
ROE -46.91% -26.80% 3.82% 3.13% -4.05% 0.21% 0.94% -
Per Share
30/09/24 30/09/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 23.62 32.23 49.70 63.08 60.54 66.03 77.25 -13.75%
EPS -5.16 -5.52 2.48 1.95 -3.93 0.24 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.21 0.65 0.62 0.97 1.14 1.24 -26.10%
Adjusted Per Share Value based on latest NOSH - 4,045,905
30/09/24 30/09/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 23.62 29.35 32.70 39.15 35.15 34.29 40.78 -6.59%
EPS -5.16 -5.12 1.63 1.20 -2.28 0.12 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.1912 0.4276 0.3848 0.5632 0.5921 0.6546 -19.97%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/24 29/09/23 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.065 0.125 0.185 0.375 0.155 0.265 0.405 -
P/RPS 0.28 0.39 0.37 0.59 0.26 0.40 0.52 -7.44%
P/EPS -1.26 -2.22 7.46 19.32 -3.95 110.42 34.65 -
EY -79.38 -45.03 13.41 5.18 -25.34 0.91 2.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.28 0.60 0.16 0.23 0.33 7.52%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 28/11/24 30/11/23 25/11/20 27/11/19 28/11/18 24/11/17 24/11/16 -
Price 0.075 0.095 0.21 0.385 0.13 0.24 0.36 -
P/RPS 0.32 0.29 0.42 0.61 0.21 0.36 0.47 -4.68%
P/EPS -1.45 -1.69 8.46 19.84 -3.31 100.00 30.80 -
EY -68.80 -59.25 11.81 5.04 -30.22 1.00 3.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.45 0.32 0.62 0.13 0.21 0.29 11.23%

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