[KNM] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 60.21%
YoY- 70.27%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
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 242,863 312,244 321,319 447,882 350,738 347,522 410,652 -6.35%
PBT -64,099 -1,071 22,735 15,592 -11,568 10,142 2,744 -
Tax -16,087 -89,296 -7,247 -8,354 -7,203 -8,173 -1,220 38.01%
NP -80,186 -90,367 15,488 7,238 -18,771 1,969 1,524 -
-
NP to SH -77,171 -84,497 17,977 10,558 -17,055 1,313 1,118 -
-
Tax Rate - - 31.88% 53.58% - 80.59% 44.46% -
Total Cost 323,049 402,611 305,831 440,644 369,509 345,553 409,128 -2.90%
-
Net Worth 444,440 772,435 1,727,783 1,554,571 2,275,713 2,494,700 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 444,440 772,435 1,727,783 1,554,571 2,275,713 2,494,700 2,644,691 -19.97%
NOSH 4,040,366 4,045,905 2,721,690 2,615,883 2,369,437 2,188,333 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 -33.02% -28.94% 4.82% 1.62% -5.35% 0.57% 0.37% -
ROE -17.36% -10.94% 1.04% 0.68% -0.75% 0.05% 0.04% -
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 6.01 8.49 12.09 17.86 14.95 15.88 19.25 -13.53%
EPS -1.91 -2.25 0.68 0.42 -0.73 0.06 0.05 -
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 - 2,721,690
30/09/24 30/09/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 6.01 7.73 7.95 11.09 8.68 8.60 10.16 -6.34%
EPS -1.91 -2.09 0.44 0.26 -0.42 0.03 0.03 -
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 0.6174 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 1.08 1.47 1.53 2.10 1.04 1.67 2.10 -7.97%
P/EPS -3.40 -5.44 27.35 89.06 -21.32 441.67 772.62 -
EY -29.38 -18.38 3.66 1.12 -4.69 0.23 0.13 -
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 1.25 1.12 1.74 2.16 0.87 1.51 1.87 -4.90%
P/EPS -3.93 -4.14 31.05 91.43 -17.88 400.00 686.77 -
EY -25.47 -24.18 3.22 1.09 -5.59 0.25 0.15 -
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