Highlights

[KNM] QoQ TTM Result on 2020-06-30 [#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 -     7.49%    YoY -     107.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,218,825 1,324,148 1,448,756 1,575,319 1,617,318 1,644,137 1,555,410 -14.99%
  QoQ % -7.95% -8.60% -8.03% -2.60% -1.63% 5.70% -
  Horiz. % 78.36% 85.13% 93.14% 101.28% 103.98% 105.70% 100.00%
PBT 64,235 84,284 85,228 78,085 76,167 77,699 -306,021 -
  QoQ % -23.79% -1.11% 9.15% 2.52% -1.97% 125.39% -
  Horiz. % -20.99% -27.54% -27.85% -25.52% -24.89% -25.39% 100.00%
Tax -23,006 -21,438 -33,828 -34,935 -35,857 -40,243 -378,109 -84.50%
  QoQ % -7.31% 36.63% 3.17% 2.57% 10.90% 89.36% -
  Horiz. % 6.08% 5.67% 8.95% 9.24% 9.48% 10.64% 100.00%
NP 41,229 62,846 51,400 43,150 40,310 37,456 -684,130 -
  QoQ % -34.40% 22.27% 19.12% 7.05% 7.62% 105.47% -
  Horiz. % -6.03% -9.19% -7.51% -6.31% -5.89% -5.47% 100.00%
NP to SH 48,200 70,469 60,748 53,329 49,612 47,790 -669,255 -
  QoQ % -31.60% 16.00% 13.91% 7.49% 3.81% 107.14% -
  Horiz. % -7.20% -10.53% -9.08% -7.97% -7.41% -7.14% 100.00%
Tax Rate 35.82 % 25.44 % 39.69 % 44.74 % 47.08 % 51.79 % - % -
  QoQ % 40.80% -35.90% -11.29% -4.97% -9.09% 0.00% -
  Horiz. % 69.16% 49.12% 76.64% 86.39% 90.91% 100.00% -
Total Cost 1,177,596 1,261,302 1,397,356 1,532,169 1,577,008 1,606,681 2,239,540 -34.83%
  QoQ % -6.64% -9.74% -8.80% -2.84% -1.85% -28.26% -
  Horiz. % 52.58% 56.32% 62.39% 68.41% 70.42% 71.74% 100.00%
Net Worth 1,809,234 1,609,470 1,727,783 1,736,733 1,702,365 1,762,583 1,554,571 10.63%
  QoQ % 12.41% -6.85% -0.52% 2.02% -3.42% 13.38% -
  Horiz. % 116.38% 103.53% 111.14% 111.72% 109.51% 113.38% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,809,234 1,609,470 1,727,783 1,736,733 1,702,365 1,762,583 1,554,571 10.63%
  QoQ % 12.41% -6.85% -0.52% 2.02% -3.42% 13.38% -
  Horiz. % 116.38% 103.53% 111.14% 111.72% 109.51% 113.38% 100.00%
NOSH 3,015,390 2,682,451 2,658,128 2,631,414 2,619,024 2,630,722 2,507,374 13.08%
  QoQ % 12.41% 0.92% 1.02% 0.47% -0.44% 4.92% -
  Horiz. % 120.26% 106.98% 106.01% 104.95% 104.45% 104.92% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.38 % 4.75 % 3.55 % 2.74 % 2.49 % 2.28 % -43.98 % -
  QoQ % -28.84% 33.80% 29.56% 10.04% 9.21% 105.18% -
  Horiz. % -7.69% -10.80% -8.07% -6.23% -5.66% -5.18% 100.00%
ROE 2.66 % 4.38 % 3.52 % 3.07 % 2.91 % 2.71 % -43.05 % -
  QoQ % -39.27% 24.43% 14.66% 5.50% 7.38% 106.29% -
  Horiz. % -6.18% -10.17% -8.18% -7.13% -6.76% -6.30% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 40.42 49.36 54.50 59.87 61.75 62.50 62.03 -24.82%
  QoQ % -18.11% -9.43% -8.97% -3.04% -1.20% 0.76% -
  Horiz. % 65.16% 79.57% 87.86% 96.52% 99.55% 100.76% 100.00%
EPS 1.60 2.63 2.29 2.03 1.89 1.82 -26.69 -
  QoQ % -39.16% 14.85% 12.81% 7.41% 3.85% 106.82% -
  Horiz. % -5.99% -9.85% -8.58% -7.61% -7.08% -6.82% 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 0.6000 0.6000 0.6500 0.6600 0.6500 0.6700 0.6200 -2.16%
  QoQ % 0.00% -7.69% -1.52% 1.54% -2.99% 8.06% -
  Horiz. % 96.77% 96.77% 104.84% 106.45% 104.84% 108.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,321,106
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 36.70 39.87 43.62 47.43 48.70 49.51 46.83 -14.99%
  QoQ % -7.95% -8.60% -8.03% -2.61% -1.64% 5.72% -
  Horiz. % 78.37% 85.14% 93.15% 101.28% 103.99% 105.72% 100.00%
EPS 1.45 2.12 1.83 1.61 1.49 1.44 -20.15 -
  QoQ % -31.60% 15.85% 13.66% 8.05% 3.47% 107.15% -
  Horiz. % -7.20% -10.52% -9.08% -7.99% -7.39% -7.15% 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 0.5448 0.4846 0.5202 0.5229 0.5126 0.5307 0.4681 10.63%
  QoQ % 12.42% -6.84% -0.52% 2.01% -3.41% 13.37% -
  Horiz. % 116.39% 103.52% 111.13% 111.71% 109.51% 113.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.1900 0.2050 0.1850 0.2100 0.1150 0.3750 0.3750 -
P/RPS 0.47 0.42 0.34 0.35 0.19 0.60 0.60 -15.01%
  QoQ % 11.90% 23.53% -2.86% 84.21% -68.33% 0.00% -
  Horiz. % 78.33% 70.00% 56.67% 58.33% 31.67% 100.00% 100.00%
P/EPS 11.89 7.80 8.09 10.36 6.07 20.64 -1.40 -
  QoQ % 52.44% -3.58% -21.91% 70.68% -70.59% 1,574.29% -
  Horiz. % -849.29% -557.14% -577.86% -740.00% -433.57% -1,474.29% 100.00%
EY 8.41 12.81 12.35 9.65 16.47 4.84 -71.18 -
  QoQ % -34.35% 3.72% 27.98% -41.41% 240.29% 106.80% -
  Horiz. % -11.82% -18.00% -17.35% -13.56% -23.14% -6.80% 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 0.32 0.34 0.28 0.32 0.18 0.56 0.60 -34.21%
  QoQ % -5.88% 21.43% -12.50% 77.78% -67.86% -6.67% -
  Horiz. % 53.33% 56.67% 46.67% 53.33% 30.00% 93.33% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 24/02/21 25/11/20 26/08/20 18/06/20 25/02/20 27/11/19 -
Price 0.1700 0.1950 0.2100 0.2200 0.2500 0.2650 0.3850 -
P/RPS 0.42 0.40 0.39 0.37 0.40 0.42 0.62 -22.85%
  QoQ % 5.00% 2.56% 5.41% -7.50% -4.76% -32.26% -
  Horiz. % 67.74% 64.52% 62.90% 59.68% 64.52% 67.74% 100.00%
P/EPS 10.64 7.42 9.19 10.86 13.20 14.59 -1.44 -
  QoQ % 43.40% -19.26% -15.38% -17.73% -9.53% 1,113.19% -
  Horiz. % -738.89% -515.28% -638.19% -754.17% -916.67% -1,013.19% 100.00%
EY 9.40 13.47 10.88 9.21 7.58 6.86 -69.33 -
  QoQ % -30.22% 23.81% 18.13% 21.50% 10.50% 109.89% -
  Horiz. % -13.56% -19.43% -15.69% -13.28% -10.93% -9.89% 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 0.28 0.33 0.32 0.33 0.38 0.40 0.62 -41.11%
  QoQ % -15.15% 3.13% -3.03% -13.16% -5.00% -35.48% -
  Horiz. % 45.16% 53.23% 51.61% 53.23% 61.29% 64.52% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS