Highlights

[KNM] YoY Cumulative Quarter Result on 2016-06-30 [#2]

Stock [KNM]: KNM GROUP BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     62.96%    YoY -     -57.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 738,408 714,512 691,647 825,056 725,678 983,213 923,710 -3.66%
  YoY % 3.34% 3.31% -16.17% 13.69% -26.19% 6.44% -
  Horiz. % 79.94% 77.35% 74.88% 89.32% 78.56% 106.44% 100.00%
PBT 32,616 -46,616 8,313 26,417 70,330 43,022 5,739 33.57%
  YoY % 169.97% -660.76% -68.53% -62.44% 63.47% 649.64% -
  Horiz. % 568.32% -812.27% 144.85% 460.31% 1,225.47% 749.64% 100.00%
Tax -11,499 -6,865 -5,248 -9,532 -30,062 -18,954 2,621 -
  YoY % -67.50% -30.81% 44.94% 68.29% -58.61% -823.16% -
  Horiz. % -438.73% -261.92% -200.23% -363.68% -1,146.97% -723.16% 100.00%
NP 21,117 -53,481 3,065 16,885 40,268 24,068 8,360 16.69%
  YoY % 139.49% -1,844.89% -81.85% -58.07% 67.31% 187.89% -
  Horiz. % 252.60% -639.72% 36.66% 201.97% 481.67% 287.89% 100.00%
NP to SH 25,942 -52,067 2,464 17,579 41,158 25,290 9,615 17.98%
  YoY % 149.82% -2,213.11% -85.98% -57.29% 62.74% 163.03% -
  Horiz. % 269.81% -541.52% 25.63% 182.83% 428.06% 263.03% 100.00%
Tax Rate 35.26 % - % 63.13 % 36.08 % 42.74 % 44.06 % -45.67 % -
  YoY % 0.00% 0.00% 74.97% -15.58% -3.00% 196.47% -
  Horiz. % -77.21% 0.00% -138.23% -79.00% -93.58% -96.47% 100.00%
Total Cost 717,291 767,993 688,582 808,171 685,410 959,145 915,350 -3.98%
  YoY % -6.60% 11.53% -14.80% 17.91% -28.54% 4.78% -
  Horiz. % 78.36% 83.90% 75.23% 88.29% 74.88% 104.78% 100.00%
Net Worth 1,623,548 2,252,252 2,410,063 2,572,536 2,101,315 1,945,384 1,466,989 1.70%
  YoY % -27.91% -6.55% -6.32% 22.43% 8.02% 32.61% -
  Horiz. % 110.67% 153.53% 164.29% 175.36% 143.24% 132.61% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,623,548 2,252,252 2,410,063 2,572,536 2,101,315 1,945,384 1,466,989 1.70%
  YoY % -27.91% -6.55% -6.32% 22.43% 8.02% 32.61% -
  Horiz. % 110.67% 153.53% 164.29% 175.36% 143.24% 132.61% 100.00%
NOSH 2,387,572 2,346,096 2,132,800 2,143,780 1,736,624 1,496,449 1,466,989 8.45%
  YoY % 1.77% 10.00% -0.51% 23.45% 16.05% 2.01% -
  Horiz. % 162.75% 159.93% 145.39% 146.13% 118.38% 102.01% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.86 % -7.48 % 0.44 % 2.05 % 5.55 % 2.45 % 0.91 % 21.02%
  YoY % 138.24% -1,800.00% -78.54% -63.06% 126.53% 169.23% -
  Horiz. % 314.29% -821.98% 48.35% 225.27% 609.89% 269.23% 100.00%
ROE 1.60 % -2.31 % 0.10 % 0.68 % 1.96 % 1.30 % 0.66 % 15.90%
  YoY % 169.26% -2,410.00% -85.29% -65.31% 50.77% 96.97% -
  Horiz. % 242.42% -350.00% 15.15% 103.03% 296.97% 196.97% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 30.93 30.46 32.43 38.49 41.79 65.70 62.97 -11.17%
  YoY % 1.54% -6.07% -15.74% -7.90% -36.39% 4.34% -
  Horiz. % 49.12% 48.37% 51.50% 61.12% 66.36% 104.34% 100.00%
EPS 1.09 -2.22 0.12 0.82 2.37 1.69 0.66 8.72%
  YoY % 149.10% -1,950.00% -85.37% -65.40% 40.24% 156.06% -
  Horiz. % 165.15% -336.36% 18.18% 124.24% 359.09% 256.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6800 0.9600 1.1300 1.2000 1.2100 1.3000 1.0000 -6.22%
  YoY % -29.17% -15.04% -5.83% -0.83% -6.92% 30.00% -
  Horiz. % 68.00% 96.00% 113.00% 120.00% 121.00% 130.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,995,575
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 24.65 23.85 23.09 27.54 24.22 32.82 30.84 -3.66%
  YoY % 3.35% 3.29% -16.16% 13.71% -26.20% 6.42% -
  Horiz. % 79.93% 77.33% 74.87% 89.30% 78.53% 106.42% 100.00%
EPS 0.87 -1.74 0.08 0.59 1.37 0.84 0.32 18.13%
  YoY % 150.00% -2,275.00% -86.44% -56.93% 63.10% 162.50% -
  Horiz. % 271.88% -543.75% 25.00% 184.38% 428.12% 262.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5420 0.7519 0.8045 0.8588 0.7015 0.6494 0.4897 1.70%
  YoY % -27.92% -6.54% -6.32% 22.42% 8.02% 32.61% -
  Horiz. % 110.68% 153.54% 164.28% 175.37% 143.25% 132.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.2550 0.1800 0.2600 0.4100 0.6200 0.9050 0.4600 -
P/RPS 0.82 0.59 0.80 1.07 1.48 1.38 0.73 1.96%
  YoY % 38.98% -26.25% -25.23% -27.70% 7.25% 89.04% -
  Horiz. % 112.33% 80.82% 109.59% 146.58% 202.74% 189.04% 100.00%
P/EPS 23.47 -8.11 225.05 50.00 26.16 53.55 70.18 -16.68%
  YoY % 389.40% -103.60% 350.10% 91.13% -51.15% -23.70% -
  Horiz. % 33.44% -11.56% 320.68% 71.25% 37.28% 76.30% 100.00%
EY 4.26 -12.33 0.44 2.00 3.82 1.87 1.42 20.08%
  YoY % 134.55% -2,902.27% -78.00% -47.64% 104.28% 31.69% -
  Horiz. % 300.00% -868.31% 30.99% 140.85% 269.01% 131.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.19 0.23 0.34 0.51 0.70 0.46 -3.13%
  YoY % 100.00% -17.39% -32.35% -33.33% -27.14% 52.17% -
  Horiz. % 82.61% 41.30% 50.00% 73.91% 110.87% 152.17% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 30/08/18 24/08/17 25/08/16 26/08/15 27/08/14 28/08/13 -
Price 0.3900 0.1800 0.2300 0.4050 0.4400 1.0000 0.3950 -
P/RPS 1.26 0.59 0.71 1.05 1.05 1.52 0.63 12.24%
  YoY % 113.56% -16.90% -32.38% 0.00% -30.92% 141.27% -
  Horiz. % 200.00% 93.65% 112.70% 166.67% 166.67% 241.27% 100.00%
P/EPS 35.89 -8.11 199.08 49.39 18.57 59.17 60.27 -8.27%
  YoY % 542.54% -104.07% 303.08% 165.97% -68.62% -1.83% -
  Horiz. % 59.55% -13.46% 330.31% 81.95% 30.81% 98.17% 100.00%
EY 2.79 -12.33 0.50 2.02 5.39 1.69 1.66 9.03%
  YoY % 122.63% -2,566.00% -75.25% -62.52% 218.93% 1.81% -
  Horiz. % 168.07% -742.77% 30.12% 121.69% 324.70% 101.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.57 0.19 0.20 0.34 0.36 0.77 0.40 6.08%
  YoY % 200.00% -5.00% -41.18% -5.56% -53.25% 92.50% -
  Horiz. % 142.50% 47.50% 50.00% 85.00% 90.00% 192.50% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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