[KNM] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 40.7%
YoY- 161.91%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 321,319 447,882 350,738 347,522 410,652 458,175 430,682 -4.76%
PBT 22,735 15,592 -11,568 10,142 2,744 28,527 30,495 -4.77%
Tax -7,247 -8,354 -7,203 -8,173 -1,220 -26,567 -14,749 -11.15%
NP 15,488 7,238 -18,771 1,969 1,524 1,960 15,746 -0.27%
-
NP to SH 17,977 10,558 -17,055 1,313 1,118 2,363 16,435 1.50%
-
Tax Rate 31.88% 53.58% - 80.59% 44.46% 93.13% 48.37% -
Total Cost 305,831 440,644 369,509 345,553 409,128 456,215 414,936 -4.95%
-
Net Worth 1,727,783 1,554,571 2,275,713 2,494,700 2,644,691 2,508,415 1,919,976 -1.74%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,727,783 1,554,571 2,275,713 2,494,700 2,644,691 2,508,415 1,919,976 -1.74%
NOSH 2,721,690 2,615,883 2,369,437 2,188,333 2,156,132 1,817,692 1,535,981 9.99%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 4.82% 1.62% -5.35% 0.57% 0.37% 0.43% 3.66% -
ROE 1.04% 0.68% -0.75% 0.05% 0.04% 0.09% 0.86% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 12.09 17.86 14.95 15.88 19.25 25.21 28.04 -13.07%
EPS 0.68 0.42 -0.73 0.06 0.05 0.13 1.07 -7.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.62 0.97 1.14 1.24 1.38 1.25 -10.31%
Adjusted Per Share Value based on latest NOSH - 2,615,883
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.94 11.07 8.67 8.59 10.15 11.32 10.64 -4.75%
EPS 0.44 0.26 -0.42 0.03 0.03 0.06 0.41 1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.427 0.3842 0.5625 0.6166 0.6537 0.62 0.4745 -1.74%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.185 0.375 0.155 0.265 0.405 0.47 0.905 -
P/RPS 1.53 2.10 1.04 1.67 2.10 1.86 3.23 -11.69%
P/EPS 27.35 89.06 -21.32 441.67 772.62 361.54 84.58 -17.13%
EY 3.66 1.12 -4.69 0.23 0.13 0.28 1.18 20.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.60 0.16 0.23 0.33 0.34 0.72 -14.55%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 27/11/19 28/11/18 24/11/17 24/11/16 26/11/15 26/11/14 -
Price 0.21 0.385 0.13 0.24 0.36 0.535 0.59 -
P/RPS 1.74 2.16 0.87 1.51 1.87 2.12 2.10 -3.08%
P/EPS 31.05 91.43 -17.88 400.00 686.77 411.54 55.14 -9.11%
EY 3.22 1.09 -5.59 0.25 0.15 0.24 1.81 10.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.62 0.13 0.21 0.29 0.39 0.47 -6.20%

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