[KNM] YoY Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 333,030 375,029 376,753 364,872 427,984 381,301 489,314 -6.21% YoY % -11.20% -0.46% 3.26% -14.75% 12.24% -22.07% - Horiz. % 68.06% 76.64% 77.00% 74.57% 87.47% 77.93% 100.00%
PBT 14,115 12,197 -32,066 3,742 6,895 16,422 19,771 -5.46% YoY % 15.73% 138.04% -956.92% -45.73% -58.01% -16.94% - Horiz. % 71.39% 61.69% -162.19% 18.93% 34.87% 83.06% 100.00%
Tax -4,759 -5,681 -2,550 -3,176 -592 -10,945 -9,340 -10.62% YoY % 16.23% -122.78% 19.71% -436.49% 94.59% -17.18% - Horiz. % 50.95% 60.82% 27.30% 34.00% 6.34% 117.18% 100.00%
NP 9,356 6,516 -34,616 566 6,303 5,477 10,431 -1.79% YoY % 43.59% 118.82% -6,215.90% -91.02% 15.08% -47.49% - Horiz. % 89.69% 62.47% -331.86% 5.43% 60.43% 52.51% 100.00%
NP to SH 11,221 7,504 -33,644 502 6,792 6,106 11,118 0.15% YoY % 49.53% 122.30% -6,801.99% -92.61% 11.23% -45.08% - Horiz. % 100.93% 67.49% -302.61% 4.52% 61.09% 54.92% 100.00%
Tax Rate 33.72 % 46.58 % - % 84.87 % 8.59 % 66.65 % 47.24 % -5.46% YoY % -27.61% 0.00% 0.00% 888.01% -87.11% 41.09% - Horiz. % 71.38% 98.60% 0.00% 179.66% 18.18% 141.09% 100.00%
Total Cost 323,674 368,513 411,369 364,306 421,681 375,824 478,883 -6.31% YoY % -12.17% -10.42% 12.92% -13.61% 12.20% -21.52% - Horiz. % 67.59% 76.95% 85.90% 76.07% 88.06% 78.48% 100.00%
Net Worth 1,736,733 1,623,548 2,252,252 2,410,063 2,547,000 2,110,931 1,953,162 -1.94% YoY % 6.97% -27.91% -6.55% -5.38% 20.66% 8.08% - Horiz. % 88.92% 83.12% 115.31% 123.39% 130.40% 108.08% 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 2,547,000 2,110,931 1,953,162 -1.94% YoY % 6.97% -27.91% -6.55% -5.38% 20.66% 8.08% - Horiz. % 88.92% 83.12% 115.31% 123.39% 130.40% 108.08% 100.00%
NOSH 2,631,414 2,387,572 2,346,096 2,132,800 2,122,500 1,744,571 1,502,432 9.78% YoY % 10.21% 1.77% 10.00% 0.49% 21.66% 16.12% - Horiz. % 175.14% 158.91% 156.15% 141.96% 141.27% 116.12% 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 2.81 % 1.74 % -9.19 % 0.16 % 1.47 % 1.44 % 2.13 % 4.72% YoY % 61.49% 118.93% -5,843.75% -89.12% 2.08% -32.39% - Horiz. % 131.92% 81.69% -431.46% 7.51% 69.01% 67.61% 100.00%
ROE 0.65 % 0.46 % -1.49 % 0.02 % 0.27 % 0.29 % 0.57 % 2.21% YoY % 41.30% 130.87% -7,550.00% -92.59% -6.90% -49.12% - Horiz. % 114.04% 80.70% -261.40% 3.51% 47.37% 50.88% 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 12.66 15.71 16.06 17.11 20.16 21.86 32.57 -14.56% YoY % -19.41% -2.18% -6.14% -15.13% -7.78% -32.88% - Horiz. % 38.87% 48.23% 49.31% 52.53% 61.90% 67.12% 100.00%
EPS 0.43 0.31 -1.43 0.02 0.32 0.35 0.74 -8.64% YoY % 38.71% 121.68% -7,250.00% -93.75% -8.57% -52.70% - Horiz. % 58.11% 41.89% -193.24% 2.70% 43.24% 47.30% 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 - 2,748,375 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.12 13.65 13.71 13.28 15.57 13.87 17.80 -6.20% YoY % -11.21% -0.44% 3.24% -14.71% 12.26% -22.08% - Horiz. % 68.09% 76.69% 77.02% 74.61% 87.47% 77.92% 100.00%
EPS 0.41 0.27 -1.22 0.02 0.25 0.22 0.40 0.41% YoY % 51.85% 122.13% -6,200.00% -92.00% 13.64% -45.00% - Horiz. % 102.50% 67.50% -305.00% 5.00% 62.50% 55.00% 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 0.6319 0.5907 0.8195 0.8769 0.9267 0.7681 0.7107 -1.94% YoY % 6.97% -27.92% -6.55% -5.37% 20.65% 8.08% - Horiz. % 88.91% 83.12% 115.31% 123.39% 130.39% 108.08% 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 1.66 1.62 1.12 1.52 2.03 2.84 2.78 -8.23% YoY % 2.47% 44.64% -26.32% -25.12% -28.52% 2.16% - Horiz. % 59.71% 58.27% 40.29% 54.68% 73.02% 102.16% 100.00%
P/EPS 49.25 81.13 -12.55 1,104.64 128.13 177.14 122.30 -14.05% YoY % -39.29% 746.45% -101.14% 762.12% -27.67% 44.84% - Horiz. % 40.27% 66.34% -10.26% 903.22% 104.77% 144.84% 100.00%
EY 2.03 1.23 -7.97 0.09 0.78 0.56 0.82 16.29% YoY % 65.04% 115.43% -8,955.55% -88.46% 39.29% -31.71% - Horiz. % 247.56% 150.00% -971.95% 10.98% 95.12% 68.29% 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 1.74 2.48 1.12 1.34 2.01 2.01 3.07 -9.02% YoY % -29.84% 121.43% -16.42% -33.33% 0.00% -34.53% - Horiz. % 56.68% 80.78% 36.48% 43.65% 65.47% 65.47% 100.00%
P/EPS 51.59 124.09 -12.55 977.18 126.56 125.71 135.14 -14.82% YoY % -58.43% 1,088.76% -101.28% 672.11% 0.68% -6.98% - Horiz. % 38.18% 91.82% -9.29% 723.09% 93.65% 93.02% 100.00%
EY 1.94 0.81 -7.97 0.10 0.79 0.80 0.74 17.41% YoY % 139.51% 110.16% -8,070.00% -87.34% -1.25% 8.11% - Horiz. % 262.16% 109.46% -1,077.03% 13.51% 106.76% 108.11% 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_Q22020.pdf 
