Highlights

[KNM] QoQ Quarter Result on 2019-03-31 [#1]

Stock [KNM]: KNM GROUP BHD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     102.61%    YoY -     200.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 457,847 447,882 375,029 363,379 369,120 350,738 376,753 13.84%
  QoQ % 2.22% 19.43% 3.21% -1.56% 5.24% -6.91% -
  Horiz. % 121.52% 118.88% 99.54% 96.45% 97.97% 93.09% 100.00%
PBT 29,491 15,592 12,197 20,419 -354,229 -11,568 -32,066 -
  QoQ % 89.14% 27.83% -40.27% 105.76% -2,962.15% 63.92% -
  Horiz. % -91.97% -48.62% -38.04% -63.68% 1,104.69% 36.08% 100.00%
Tax -20,390 -8,354 -5,681 -5,818 -358,256 -7,203 -2,550 298.36%
  QoQ % -144.07% -47.05% 2.35% 98.38% -4,873.71% -182.47% -
  Horiz. % 799.61% 327.61% 222.78% 228.16% 14,049.26% 282.47% 100.00%
NP 9,101 7,238 6,516 14,601 -712,485 -18,771 -34,616 -
  QoQ % 25.74% 11.08% -55.37% 102.05% -3,695.67% 45.77% -
  Horiz. % -26.29% -20.91% -18.82% -42.18% 2,058.25% 54.23% 100.00%
NP to SH 11,290 10,558 7,504 18,438 -705,755 -17,055 -33,644 -
  QoQ % 6.93% 40.70% -59.30% 102.61% -4,038.11% 49.31% -
  Horiz. % -33.56% -31.38% -22.30% -54.80% 2,097.71% 50.69% 100.00%
Tax Rate 69.14 % 53.58 % 46.58 % 28.49 % - % - % - % -
  QoQ % 29.04% 15.03% 63.50% 0.00% 0.00% 0.00% -
  Horiz. % 242.68% 188.07% 163.50% 100.00% - - -
Total Cost 448,746 440,644 368,513 348,778 1,081,605 369,509 411,369 5.95%
  QoQ % 1.84% 19.57% 5.66% -67.75% 192.71% -10.18% -
  Horiz. % 109.09% 107.12% 89.58% 84.78% 262.93% 89.82% 100.00%
Net Worth 1,762,583 1,554,571 1,623,548 1,524,962 1,501,501 2,275,713 2,252,252 -15.04%
  QoQ % 13.38% -4.25% 6.46% 1.56% -34.02% 1.04% -
  Horiz. % 78.26% 69.02% 72.09% 67.71% 66.67% 101.04% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,762,583 1,554,571 1,623,548 1,524,962 1,501,501 2,275,713 2,252,252 -15.04%
  QoQ % 13.38% -4.25% 6.46% 1.56% -34.02% 1.04% -
  Horiz. % 78.26% 69.02% 72.09% 67.71% 66.67% 101.04% 100.00%
NOSH 2,630,722 2,507,374 2,387,572 2,346,096 2,346,096 2,346,096 2,346,096 7.91%
  QoQ % 4.92% 5.02% 1.77% 0.00% 0.00% 0.00% -
  Horiz. % 112.13% 106.87% 101.77% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.99 % 1.62 % 1.74 % 4.02 % -193.02 % -5.35 % -9.19 % -
  QoQ % 22.84% -6.90% -56.72% 102.08% -3,507.85% 41.78% -
  Horiz. % -21.65% -17.63% -18.93% -43.74% 2,100.33% 58.22% 100.00%
ROE 0.64 % 0.68 % 0.46 % 1.21 % -47.00 % -0.75 % -1.49 % -
  QoQ % -5.88% 47.83% -61.98% 102.57% -6,166.67% 49.66% -
  Horiz. % -42.95% -45.64% -30.87% -81.21% 3,154.36% 50.34% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 17.40 17.86 15.71 15.49 15.73 14.95 16.06 5.47%
  QoQ % -2.58% 13.69% 1.42% -1.53% 5.22% -6.91% -
  Horiz. % 108.34% 111.21% 97.82% 96.45% 97.95% 93.09% 100.00%
EPS 0.43 0.42 0.31 0.79 -30.08 -0.73 -1.43 -
  QoQ % 2.38% 35.48% -60.76% 102.63% -4,020.55% 48.95% -
  Horiz. % -30.07% -29.37% -21.68% -55.24% 2,103.50% 51.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6700 0.6200 0.6800 0.6500 0.6400 0.9700 0.9600 -21.27%
  QoQ % 8.06% -8.82% 4.62% 1.56% -34.02% 1.04% -
  Horiz. % 69.79% 64.58% 70.83% 67.71% 66.67% 101.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,990,913
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 15.31 14.97 12.54 12.15 12.34 11.73 12.60 13.83%
  QoQ % 2.27% 19.38% 3.21% -1.54% 5.20% -6.90% -
  Horiz. % 121.51% 118.81% 99.52% 96.43% 97.94% 93.10% 100.00%
EPS 0.38 0.35 0.25 0.62 -23.60 -0.57 -1.12 -
  QoQ % 8.57% 40.00% -59.68% 102.63% -4,040.35% 49.11% -
  Horiz. % -33.93% -31.25% -22.32% -55.36% 2,107.14% 50.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5893 0.5198 0.5428 0.5099 0.5020 0.7609 0.7530 -15.04%
  QoQ % 13.37% -4.24% 6.45% 1.57% -34.03% 1.05% -
  Horiz. % 78.26% 69.03% 72.08% 67.72% 66.67% 101.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.3750 0.3750 0.2550 0.1150 0.0750 0.1550 0.1800 -
P/RPS 2.15 2.10 1.62 0.74 0.48 1.04 1.12 54.28%
  QoQ % 2.38% 29.63% 118.92% 54.17% -53.85% -7.14% -
  Horiz. % 191.96% 187.50% 144.64% 66.07% 42.86% 92.86% 100.00%
P/EPS 87.38 89.06 81.13 14.63 -0.25 -21.32 -12.55 -
  QoQ % -1.89% 9.77% 454.55% 5,952.00% 98.83% -69.88% -
  Horiz. % -696.25% -709.64% -646.45% -116.57% 1.99% 169.88% 100.00%
EY 1.14 1.12 1.23 6.83 -401.09 -4.69 -7.97 -
  QoQ % 1.79% -8.94% -81.99% 101.70% -8,452.03% 41.15% -
  Horiz. % -14.30% -14.05% -15.43% -85.70% 5,032.50% 58.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.56 0.60 0.38 0.18 0.12 0.16 0.19 105.16%
  QoQ % -6.67% 57.89% 111.11% 50.00% -25.00% -15.79% -
  Horiz. % 294.74% 315.79% 200.00% 94.74% 63.16% 84.21% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 27/11/19 29/08/19 23/05/19 27/02/19 28/11/18 30/08/18 -
Price 0.2650 0.3850 0.3900 0.1900 0.1050 0.1300 0.1800 -
P/RPS 1.52 2.16 2.48 1.23 0.67 0.87 1.12 22.51%
  QoQ % -29.63% -12.90% 101.63% 83.58% -22.99% -22.32% -
  Horiz. % 135.71% 192.86% 221.43% 109.82% 59.82% 77.68% 100.00%
P/EPS 61.75 91.43 124.09 24.18 -0.35 -17.88 -12.55 -
  QoQ % -32.46% -26.32% 413.19% 7,008.57% 98.04% -42.47% -
  Horiz. % -492.03% -728.53% -988.76% -192.67% 2.79% 142.47% 100.00%
EY 1.62 1.09 0.81 4.14 -286.50 -5.59 -7.97 -
  QoQ % 48.62% 34.57% -80.43% 101.45% -5,025.22% 29.86% -
  Horiz. % -20.33% -13.68% -10.16% -51.94% 3,594.73% 70.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.62 0.57 0.29 0.16 0.13 0.19 64.04%
  QoQ % -35.48% 8.77% 96.55% 81.25% 23.08% -31.58% -
  Horiz. % 210.53% 326.32% 300.00% 152.63% 84.21% 68.42% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

200  713  615  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.165-0.005 
 PHB 0.030.00 
 VIVOCOM 0.86-0.36 
 SAPNRG 0.120.00 
 PA 0.14-0.01 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS