[KNM] YoY Cumulative Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 669,590 738,408 714,512 691,647 825,056 725,678 983,213 -6.20% YoY % -9.32% 3.34% 3.31% -16.17% 13.69% -26.19% - Horiz. % 68.10% 75.10% 72.67% 70.35% 83.91% 73.81% 100.00%
PBT 33,003 32,616 -46,616 8,313 26,417 70,330 43,022 -4.32% YoY % 1.19% 169.97% -660.76% -68.53% -62.44% 63.47% - Horiz. % 76.71% 75.81% -108.35% 19.32% 61.40% 163.47% 100.00%
Tax -6,191 -11,499 -6,865 -5,248 -9,532 -30,062 -18,954 -17.00% YoY % 46.16% -67.50% -30.81% 44.94% 68.29% -58.61% - Horiz. % 32.66% 60.67% 36.22% 27.69% 50.29% 158.61% 100.00%
NP 26,812 21,117 -53,481 3,065 16,885 40,268 24,068 1.81% YoY % 26.97% 139.49% -1,844.89% -81.85% -58.07% 67.31% - Horiz. % 111.40% 87.74% -222.21% 12.73% 70.16% 167.31% 100.00%
NP to SH 31,482 25,942 -52,067 2,464 17,579 41,158 25,290 3.71% YoY % 21.36% 149.82% -2,213.11% -85.98% -57.29% 62.74% - Horiz. % 124.48% 102.58% -205.88% 9.74% 69.51% 162.74% 100.00%
Tax Rate 18.76 % 35.26 % - % 63.13 % 36.08 % 42.74 % 44.06 % -13.25% YoY % -46.80% 0.00% 0.00% 74.97% -15.58% -3.00% - Horiz. % 42.58% 80.03% 0.00% 143.28% 81.89% 97.00% 100.00%
Total Cost 642,778 717,291 767,993 688,582 808,171 685,410 959,145 -6.45% YoY % -10.39% -6.60% 11.53% -14.80% 17.91% -28.54% - Horiz. % 67.02% 74.78% 80.07% 71.79% 84.26% 71.46% 100.00%
Net Worth 1,736,733 1,623,548 2,252,252 2,410,063 2,572,536 2,101,315 1,945,384 -1.87% YoY % 6.97% -27.91% -6.55% -6.32% 22.43% 8.02% - Horiz. % 89.27% 83.46% 115.77% 123.89% 132.24% 108.02% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,736,733 1,623,548 2,252,252 2,410,063 2,572,536 2,101,315 1,945,384 -1.87% YoY % 6.97% -27.91% -6.55% -6.32% 22.43% 8.02% - Horiz. % 89.27% 83.46% 115.77% 123.89% 132.24% 108.02% 100.00%
NOSH 2,631,414 2,387,572 2,346,096 2,132,800 2,143,780 1,736,624 1,496,449 9.85% YoY % 10.21% 1.77% 10.00% -0.51% 23.45% 16.05% - Horiz. % 175.84% 159.55% 156.78% 142.52% 143.26% 116.05% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 4.00 % 2.86 % -7.48 % 0.44 % 2.05 % 5.55 % 2.45 % 8.51% YoY % 39.86% 138.24% -1,800.00% -78.54% -63.06% 126.53% - Horiz. % 163.27% 116.73% -305.31% 17.96% 83.67% 226.53% 100.00%
ROE 1.81 % 1.60 % -2.31 % 0.10 % 0.68 % 1.96 % 1.30 % 5.67% YoY % 13.12% 169.26% -2,410.00% -85.29% -65.31% 50.77% - Horiz. % 139.23% 123.08% -177.69% 7.69% 52.31% 150.77% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 25.45 30.93 30.46 32.43 38.49 41.79 65.70 -14.61% YoY % -17.72% 1.54% -6.07% -15.74% -7.90% -36.39% - Horiz. % 38.74% 47.08% 46.36% 49.36% 58.58% 63.61% 100.00%
EPS 1.20 1.09 -2.22 0.12 0.82 2.37 1.69 -5.54% YoY % 10.09% 149.10% -1,950.00% -85.37% -65.40% 40.24% - Horiz. % 71.01% 64.50% -131.36% 7.10% 48.52% 140.24% 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 0.6600 0.6800 0.9600 1.1300 1.2000 1.2100 1.3000 -10.67% YoY % -2.94% -29.17% -15.04% -5.83% -0.83% -6.92% - Horiz. % 50.77% 52.31% 73.85% 86.92% 92.31% 93.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,995,575 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 22.35 24.65 23.85 23.09 27.54 24.22 32.82 -6.20% YoY % -9.33% 3.35% 3.29% -16.16% 13.71% -26.20% - Horiz. % 68.10% 75.11% 72.67% 70.35% 83.91% 73.80% 100.00%
EPS 1.05 0.87 -1.74 0.08 0.59 1.37 0.84 3.79% YoY % 20.69% 150.00% -2,275.00% -86.44% -56.93% 63.10% - Horiz. % 125.00% 103.57% -207.14% 9.52% 70.24% 163.10% 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 0.5798 0.5420 0.7519 0.8045 0.8588 0.7015 0.6494 -1.87% YoY % 6.97% -27.92% -6.54% -6.32% 22.42% 8.02% - Horiz. % 89.28% 83.46% 115.78% 123.88% 132.25% 108.02% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.2100 0.2550 0.1800 0.2600 0.4100 0.6200 0.9050 -
P/RPS 0.83 0.82 0.59 0.80 1.07 1.48 1.38 -8.12% YoY % 1.22% 38.98% -26.25% -25.23% -27.70% 7.25% - Horiz. % 60.14% 59.42% 42.75% 57.97% 77.54% 107.25% 100.00%
P/EPS 17.55 23.47 -8.11 225.05 50.00 26.16 53.55 -16.95% YoY % -25.22% 389.40% -103.60% 350.10% 91.13% -51.15% - Horiz. % 32.77% 43.83% -15.14% 420.26% 93.37% 48.85% 100.00%
EY 5.70 4.26 -12.33 0.44 2.00 3.82 1.87 20.39% YoY % 33.80% 134.55% -2,902.27% -78.00% -47.64% 104.28% - Horiz. % 304.81% 227.81% -659.36% 23.53% 106.95% 204.28% 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 0.32 0.38 0.19 0.23 0.34 0.51 0.70 -12.22% YoY % -15.79% 100.00% -17.39% -32.35% -33.33% -27.14% - Horiz. % 45.71% 54.29% 27.14% 32.86% 48.57% 72.86% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 29/08/19 30/08/18 24/08/17 25/08/16 26/08/15 27/08/14 -
Price 0.2200 0.3900 0.1800 0.2300 0.4050 0.4400 1.0000 -
P/RPS 0.86 1.26 0.59 0.71 1.05 1.05 1.52 -9.05% YoY % -31.75% 113.56% -16.90% -32.38% 0.00% -30.92% - Horiz. % 56.58% 82.89% 38.82% 46.71% 69.08% 69.08% 100.00%
P/EPS 18.39 35.89 -8.11 199.08 49.39 18.57 59.17 -17.68% YoY % -48.76% 542.54% -104.07% 303.08% 165.97% -68.62% - Horiz. % 31.08% 60.66% -13.71% 336.45% 83.47% 31.38% 100.00%
EY 5.44 2.79 -12.33 0.50 2.02 5.39 1.69 21.49% YoY % 94.98% 122.63% -2,566.00% -75.25% -62.52% 218.93% - Horiz. % 321.89% 165.09% -729.59% 29.59% 119.53% 318.93% 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 0.33 0.57 0.19 0.20 0.34 0.36 0.77 -13.16% YoY % -42.11% 200.00% -5.00% -41.18% -5.56% -53.25% - Horiz. % 42.86% 74.03% 24.68% 25.97% 44.16% 46.75% 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_Q22019.pdf 
