[KNM] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 55.39%
YoY- 21.36%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,022,691 669,590 738,408 714,512 691,647 825,056 725,678 5.41%
PBT -634,731 33,003 32,616 -46,616 8,313 26,417 70,330 -
Tax -21,952 -6,191 -11,499 -6,865 -5,248 -9,532 -30,062 -4.71%
NP -656,683 26,812 21,117 -53,481 3,065 16,885 40,268 -
-
NP to SH -601,476 31,482 25,942 -52,067 2,464 17,579 41,158 -
-
Tax Rate - 18.76% 35.26% - 63.13% 36.08% 42.74% -
Total Cost 1,679,374 642,778 717,291 767,993 688,582 808,171 685,410 14.75%
-
Net Worth 1,050,941 1,736,733 1,623,548 2,252,252 2,410,063 2,572,536 2,101,315 -10.09%
Dividend
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,050,941 1,736,733 1,623,548 2,252,252 2,410,063 2,572,536 2,101,315 -10.09%
NOSH 3,677,302 2,644,720 2,604,037 2,369,437 2,156,132 2,143,780 1,736,624 12.21%
Ratio Analysis
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -64.21% 4.00% 2.86% -7.48% 0.44% 2.05% 5.55% -
ROE -57.23% 1.81% 1.60% -2.31% 0.10% 0.68% 1.96% -
Per Share
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 31.14 25.45 30.93 30.46 32.43 38.49 41.79 -4.41%
EPS -18.31 1.20 1.09 -2.22 0.12 0.82 2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.66 0.68 0.96 1.13 1.20 1.21 -18.48%
Adjusted Per Share Value based on latest NOSH - 2,644,720
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 25.28 16.55 18.25 17.66 17.09 20.39 17.94 5.41%
EPS -14.87 0.78 0.64 -1.29 0.06 0.43 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2598 0.4293 0.4013 0.5567 0.5957 0.6358 0.5194 -10.09%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.15 0.21 0.255 0.18 0.26 0.41 0.62 -
P/RPS 0.48 0.83 0.82 0.59 0.80 1.07 1.48 -15.88%
P/EPS -0.82 17.55 23.47 -8.11 225.05 50.00 26.16 -
EY -122.10 5.70 4.26 -12.33 0.44 2.00 3.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.32 0.38 0.19 0.23 0.34 0.51 -1.24%
Price Multiplier on Announcement Date
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 03/03/22 26/08/20 29/08/19 30/08/18 24/08/17 25/08/16 26/08/15 -
Price 0.165 0.22 0.39 0.18 0.23 0.405 0.44 -
P/RPS 0.53 0.86 1.26 0.59 0.71 1.05 1.05 -9.96%
P/EPS -0.90 18.39 35.89 -8.11 199.08 49.39 18.57 -
EY -111.00 5.44 2.79 -12.33 0.50 2.02 5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.33 0.57 0.19 0.20 0.34 0.36 5.81%

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