[KNM] QoQ TTM Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,575,319 1,617,318 1,644,137 1,555,410 1,458,266 1,459,990 1,434,370 6.45% QoQ % -2.60% -1.63% 5.70% 6.66% -0.12% 1.79% - Horiz. % 109.83% 112.75% 114.62% 108.44% 101.67% 101.79% 100.00%
PBT 78,085 76,167 77,699 -306,021 -333,181 -377,444 -412,413 - QoQ % 2.52% -1.97% 125.39% 8.15% 11.73% 8.48% - Horiz. % -18.93% -18.47% -18.84% 74.20% 80.79% 91.52% 100.00%
Tax -34,935 -35,857 -40,243 -378,109 -376,958 -373,827 -372,324 -79.38% QoQ % 2.57% 10.90% 89.36% -0.31% -0.84% -0.40% - Horiz. % 9.38% 9.63% 10.81% 101.55% 101.24% 100.40% 100.00%
NP 43,150 40,310 37,456 -684,130 -710,139 -751,271 -784,737 - QoQ % 7.05% 7.62% 105.47% 3.66% 5.47% 4.26% - Horiz. % -5.50% -5.14% -4.77% 87.18% 90.49% 95.74% 100.00%
NP to SH 53,329 49,612 47,790 -669,255 -696,868 -738,016 -774,877 - QoQ % 7.49% 3.81% 107.14% 3.96% 5.58% 4.76% - Horiz. % -6.88% -6.40% -6.17% 86.37% 89.93% 95.24% 100.00%
Tax Rate 44.74 % 47.08 % 51.79 % - % - % - % - % - QoQ % -4.97% -9.09% 0.00% 0.00% 0.00% 0.00% - Horiz. % 86.39% 90.91% 100.00% - - - -
Total Cost 1,532,169 1,577,008 1,606,681 2,239,540 2,168,405 2,211,261 2,219,107 -21.90% QoQ % -2.84% -1.85% -28.26% 3.28% -1.94% -0.35% - Horiz. % 69.04% 71.06% 72.40% 100.92% 97.72% 99.65% 100.00%
Net Worth 1,736,733 1,702,365 1,762,583 1,554,571 1,623,548 1,524,962 1,501,501 10.20% QoQ % 2.02% -3.42% 13.38% -4.25% 6.46% 1.56% - Horiz. % 115.67% 113.38% 117.39% 103.53% 108.13% 101.56% 100.00%
Dividend 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,736,733 1,702,365 1,762,583 1,554,571 1,623,548 1,524,962 1,501,501 10.20% QoQ % 2.02% -3.42% 13.38% -4.25% 6.46% 1.56% - Horiz. % 115.67% 113.38% 117.39% 103.53% 108.13% 101.56% 100.00%
NOSH 2,631,414 2,619,024 2,630,722 2,507,374 2,387,572 2,346,096 2,346,096 7.96% QoQ % 0.47% -0.44% 4.92% 5.02% 1.77% 0.00% - Horiz. % 112.16% 111.63% 112.13% 106.87% 101.77% 100.00% 100.00%
Ratio Analysis 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.74 % 2.49 % 2.28 % -43.98 % -48.70 % -51.46 % -54.71 % - QoQ % 10.04% 9.21% 105.18% 9.69% 5.36% 5.94% - Horiz. % -5.01% -4.55% -4.17% 80.39% 89.01% 94.06% 100.00%
ROE 3.07 % 2.91 % 2.71 % -43.05 % -42.92 % -48.40 % -51.61 % - QoQ % 5.50% 7.38% 106.29% -0.30% 11.32% 6.22% - Horiz. % -5.95% -5.64% -5.25% 83.41% 83.16% 93.78% 100.00%
Per Share 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 59.87 61.75 62.50 62.03 61.08 62.23 61.14 -1.39% QoQ % -3.04% -1.20% 0.76% 1.56% -1.85% 1.78% - Horiz. % 97.92% 101.00% 102.22% 101.46% 99.90% 101.78% 100.00%
EPS 2.03 1.89 1.82 -26.69 -29.19 -31.46 -33.03 - QoQ % 7.41% 3.85% 106.82% 8.56% 7.22% 4.75% - Horiz. % -6.15% -5.72% -5.51% 80.81% 88.37% 95.25% 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 0.6600 0.6500 0.6700 0.6200 0.6800 0.6500 0.6400 2.07% QoQ % 1.54% -2.99% 8.06% -8.82% 4.62% 1.56% - Horiz. % 103.13% 101.56% 104.69% 96.88% 106.25% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,992,575 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 52.64 54.04 54.94 51.98 48.73 48.79 47.93 6.45% QoQ % -2.59% -1.64% 5.69% 6.67% -0.12% 1.79% - Horiz. % 109.83% 112.75% 114.63% 108.45% 101.67% 101.79% 100.00%
EPS 1.78 1.66 1.60 -22.36 -23.29 -24.66 -25.89 - QoQ % 7.23% 3.75% 107.16% 3.99% 5.56% 4.75% - Horiz. % -6.88% -6.41% -6.18% 86.37% 89.96% 95.25% 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 0.5803 0.5689 0.5890 0.5195 0.5425 0.5096 0.5017 10.20% QoQ % 2.00% -3.41% 13.38% -4.24% 6.46% 1.57% - Horiz. % 115.67% 113.39% 117.40% 103.55% 108.13% 101.57% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.2100 0.1150 0.3750 0.3750 0.2550 0.1150 0.0750 -
P/RPS 0.35 0.19 0.60 0.60 0.42 0.18 0.12 104.27% QoQ % 84.21% -68.33% 0.00% 42.86% 133.33% 50.00% - Horiz. % 291.67% 158.33% 500.00% 500.00% 350.00% 150.00% 100.00%
P/EPS 10.36 6.07 20.64 -1.40 -0.87 -0.37 -0.23 - QoQ % 70.68% -70.59% 1,574.29% -60.92% -135.14% -60.87% - Horiz. % -4,504.35% -2,639.13% -8,973.91% 608.70% 378.26% 160.87% 100.00%
EY 9.65 16.47 4.84 -71.18 -114.46 -273.54 -440.38 - QoQ % -41.41% 240.29% 106.80% 37.81% 58.16% 37.89% - Horiz. % -2.19% -3.74% -1.10% 16.16% 25.99% 62.11% 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 0.18 0.56 0.60 0.38 0.18 0.12 92.41% QoQ % 77.78% -67.86% -6.67% 57.89% 111.11% 50.00% - Horiz. % 266.67% 150.00% 466.67% 500.00% 316.67% 150.00% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 18/06/20 25/02/20 27/11/19 29/08/19 23/05/19 27/02/19 -
Price 0.2200 0.2500 0.2650 0.3850 0.3900 0.1900 0.1050 -
P/RPS 0.37 0.40 0.42 0.62 0.64 0.31 0.17 68.03% QoQ % -7.50% -4.76% -32.26% -3.12% 106.45% 82.35% - Horiz. % 217.65% 235.29% 247.06% 364.71% 376.47% 182.35% 100.00%
P/EPS 10.86 13.20 14.59 -1.44 -1.34 -0.60 -0.32 - QoQ % -17.73% -9.53% 1,113.19% -7.46% -123.33% -87.50% - Horiz. % -3,393.75% -4,125.00% -4,559.38% 450.00% 418.75% 187.50% 100.00%
EY 9.21 7.58 6.86 -69.33 -74.84 -165.56 -314.56 - QoQ % 21.50% 10.50% 109.89% 7.36% 54.80% 47.37% - Horiz. % -2.93% -2.41% -2.18% 22.04% 23.79% 52.63% 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 0.33 0.38 0.40 0.62 0.57 0.29 0.16 62.10% QoQ % -13.16% -5.00% -35.48% 8.77% 96.55% 81.25% - Horiz. % 206.25% 237.50% 250.00% 387.50% 356.25% 181.25% 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.
Comment
KNM_Financial Results_Q32019.pdf 
