Highlights

[KNM] QoQ TTM 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 -     4.76%    YoY -     -1,074.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,644,137 1,555,410 1,458,266 1,459,990 1,434,370 1,416,331 1,413,115 10.59%
  QoQ % 5.70% 6.66% -0.12% 1.79% 1.27% 0.23% -
  Horiz. % 116.35% 110.07% 103.20% 103.32% 101.50% 100.23% 100.00%
PBT 77,699 -306,021 -333,181 -377,444 -412,413 -103,721 -82,011 -
  QoQ % 125.39% 8.15% 11.73% 8.48% -297.62% -26.47% -
  Horiz. % -94.74% 373.15% 406.26% 460.24% 502.88% 126.47% 100.00%
Tax -40,243 -378,109 -376,958 -373,827 -372,324 -14,731 -15,701 86.97%
  QoQ % 89.36% -0.31% -0.84% -0.40% -2,427.49% 6.18% -
  Horiz. % 256.31% 2,408.18% 2,400.85% 2,380.91% 2,371.34% 93.82% 100.00%
NP 37,456 -684,130 -710,139 -751,271 -784,737 -118,452 -97,712 -
  QoQ % 105.47% 3.66% 5.47% 4.26% -562.49% -21.23% -
  Horiz. % -38.33% 700.15% 726.77% 768.86% 803.11% 121.23% 100.00%
NP to SH 47,790 -669,255 -696,868 -738,016 -774,877 -115,346 -96,978 -
  QoQ % 107.14% 3.96% 5.58% 4.76% -571.78% -18.94% -
  Horiz. % -49.28% 690.11% 718.58% 761.01% 799.02% 118.94% 100.00%
Tax Rate 51.79 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 1,606,681 2,239,540 2,168,405 2,211,261 2,219,107 1,534,783 1,510,827 4.17%
  QoQ % -28.26% 3.28% -1.94% -0.35% 44.59% 1.59% -
  Horiz. % 106.34% 148.23% 143.52% 146.36% 146.88% 101.59% 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 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
31/12/19 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 2.28 % -43.98 % -48.70 % -51.46 % -54.71 % -8.36 % -6.91 % -
  QoQ % 105.18% 9.69% 5.36% 5.94% -554.43% -20.98% -
  Horiz. % -33.00% 636.47% 704.78% 744.72% 791.75% 120.98% 100.00%
ROE 2.71 % -43.05 % -42.92 % -48.40 % -51.61 % -5.07 % -4.31 % -
  QoQ % 106.29% -0.30% 11.32% 6.22% -917.95% -17.63% -
  Horiz. % -62.88% 998.84% 995.82% 1,122.97% 1,197.45% 117.63% 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 62.50 62.03 61.08 62.23 61.14 60.37 60.23 2.49%
  QoQ % 0.76% 1.56% -1.85% 1.78% 1.28% 0.23% -
  Horiz. % 103.77% 102.99% 101.41% 103.32% 101.51% 100.23% 100.00%
EPS 1.82 -26.69 -29.19 -31.46 -33.03 -4.92 -4.13 -
  QoQ % 106.82% 8.56% 7.22% 4.75% -571.34% -19.13% -
  Horiz. % -44.07% 646.25% 706.78% 761.74% 799.76% 119.13% 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 - 2,992,575
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 54.94 51.98 48.73 48.79 47.93 47.33 47.22 10.59%
  QoQ % 5.69% 6.67% -0.12% 1.79% 1.27% 0.23% -
  Horiz. % 116.35% 110.08% 103.20% 103.32% 101.50% 100.23% 100.00%
EPS 1.60 -22.36 -23.29 -24.66 -25.89 -3.85 -3.24 -
  QoQ % 107.16% 3.99% 5.56% 4.75% -572.47% -18.83% -
  Horiz. % -49.38% 690.12% 718.83% 761.11% 799.07% 118.83% 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 0.5890 0.5195 0.5425 0.5096 0.5017 0.7605 0.7526 -15.04%
  QoQ % 13.38% -4.24% 6.46% 1.57% -34.03% 1.05% -
  Horiz. % 78.26% 69.03% 72.08% 67.71% 66.66% 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 0.60 0.60 0.42 0.18 0.12 0.26 0.30 58.54%
  QoQ % 0.00% 42.86% 133.33% 50.00% -53.85% -13.33% -
  Horiz. % 200.00% 200.00% 140.00% 60.00% 40.00% 86.67% 100.00%
P/EPS 20.64 -1.40 -0.87 -0.37 -0.23 -3.15 -4.35 -
  QoQ % 1,574.29% -60.92% -135.14% -60.87% 92.70% 27.59% -
  Horiz. % -474.48% 32.18% 20.00% 8.51% 5.29% 72.41% 100.00%
EY 4.84 -71.18 -114.46 -273.54 -440.38 -31.72 -22.96 -
  QoQ % 106.80% 37.81% 58.16% 37.89% -1,288.34% -38.15% -
  Horiz. % -21.08% 310.02% 498.52% 1,191.38% 1,918.03% 138.15% 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 0.42 0.62 0.64 0.31 0.17 0.22 0.30 25.07%
  QoQ % -32.26% -3.12% 106.45% 82.35% -22.73% -26.67% -
  Horiz. % 140.00% 206.67% 213.33% 103.33% 56.67% 73.33% 100.00%
P/EPS 14.59 -1.44 -1.34 -0.60 -0.32 -2.64 -4.35 -
  QoQ % 1,113.19% -7.46% -123.33% -87.50% 87.88% 39.31% -
  Horiz. % -335.40% 33.10% 30.80% 13.79% 7.36% 60.69% 100.00%
EY 6.86 -69.33 -74.84 -165.56 -314.56 -37.82 -22.96 -
  QoQ % 109.89% 7.36% 54.80% 47.37% -731.73% -64.72% -
  Horiz. % -29.88% 301.96% 325.96% 721.08% 1,370.03% 164.72% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

285  352  598  1256 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.29+0.015 
 KTG 0.270.00 
 PNEPCB 0.37-0.01 
 PA 0.1750.00 
 JAKS 0.69+0.02 
 HSI-HDT 0.08-0.035 
 SAMAIDEN 1.79+0.11 
 ISTONE 0.235-0.005 
 DNEX 0.225+0.005 

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