Knights Group Holdings (KGH)

Sector:

Support

Index:

FTSE AIM All-Share

109.00p
   
  • Change Today:
    -1.00p
  • 52 Week High: 156.00p
  • 52 Week Low: 95.90p
  • Currency: UK Pounds
  • Shares Issued: 85.81m
  • Volume: 170,398
  • Market Cap: £93.54m
  • RiskGrade: 162
  • Beta: 0.45

Dividend Data

  30-Apr-2430-Apr-2330-Apr-2230-Apr-2130-Apr-20
Interim Dividend1.61p1.53p1.46pn/a1.10p
Final Dividend2.79p2.50p2.04pn/a1.27p
Total Dividend4.40p4.03p3.50pn/a1.10p
For more dividend details, click here

Fundamentals - based on IFRS

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Income Statement 30-Apr-24 30-Apr-23 30-Apr-22 30-Apr-21 30-Apr-20
Continuing Operations          
Revenue 149.96 142.08 125.60 103.20 74.25
Operating Profit/(Loss) 19.96 15.29 3.40 7.39 5.59
Net Interest (5.13) (3.76) (2.34) (1.88) (1.53)
Profit Before Tax 14.83 11.53 1.06 5.51 4.06
Profit After Tax 9.85 7.94 (2.53) 3.40 1.82
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 9.85 7.94 (2.53) 3.40 1.82
Attributable to:          
Equity Holders of Parent Company 9.85 7.94 (2.53) 3.40 1.82
Minority Interests n/a n/a n/a n/a n/a
           
Continuing EPS          
Earnings per Share - Basic 11.47p 9.28p (3.02p) 4.14p 2.44p
Earnings per Share - Diluted 11.11p 9.19p (3.02p) 4.09p 2.41p
Earnings per Share - Adjusted 21.81p 20.20p 17.23p 18.30p 14.33p
Continuing and Discontinued EPS          
Earnings per Share - Basic 11.47p 9.28p (3.02p) 4.14p 2.44p
Earnings per Share - Diluted 11.11p 9.19p (3.02p) 4.09p 2.41p
Earnings per Share - Adjusted 21.81p 20.20p 17.23p 18.30p 14.33p
           
Dividend per Share 4.40p 4.03p 3.50p n/a 1.10p
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 30-Apr-24 30-Apr-23 30-Apr-22 30-Apr-21 30-Apr-20
Assets          
Non-Current Assets          
Property, Plant & Equipment 48.93 48.20 50.90 49.94 29.31
Intangible Assets 86.90 88.02 82.17 79.52 69.14
Investment Properties n/a n/a n/a n/a n/a
Investments 0.05 n/a n/a n/a n/a
Other Financial Assets n/a n/a 1.09 n/a n/a
Other Non-Current Assets 4.16 1.67 n/a n/a n/a
  140.04 137.90 134.17 129.47 98.45
Current Assets          
Inventories n/a n/a n/a n/a n/a
Trade & Other Receivables 33.12 31.40 32.31 31.52 27.05
Cash at Bank & in Hand 5.45 4.05 4.10 4.78 12.74
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 40.49 38.37 34.86 28.53 21.51
  79.06 73.81 71.27 64.83 61.29
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 219.10 211.71 205.43 194.30 159.74
           
Liabilities          
Current Liabilities          
Borrowings 5.65 6.52 5.70 4.03 2.77
Other Current Liabilities 25.05 25.76 25.01 36.26 25.74
  30.70 32.28 30.71 40.29 28.51
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 75.54 71.66 73.98 62.67 49.73
Provisions 12.26 12.48 12.66 8.65 0.13
Other Non-Current Liabilities 0.35 2.48 2.42 n/a 5.43
  88.14 86.62 89.07 71.32 55.28
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 118.84 118.90 119.78 111.61 83.79
           
Net Assets 100.26 92.81 85.66 82.69 75.95
           
Capital & Reserves          
Share Capital 0.17 0.17 0.17 0.17 0.16
Share Premium Account 75.26 75.26 74.26 68.37 66.25
Other Reserves (3.51) (3.51) (3.54) (3.54) (3.54)
Retained Earnings 28.33 20.88 14.76 17.69 13.07
Shareholders Funds 100.26 92.81 85.66 82.69 75.95
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 100.26 92.81 85.66 82.69 75.95
Cash Flow 30-Apr-24 30-Apr-23 30-Apr-22 30-Apr-21 30-Apr-20
Net Cash Flow From Operating Activities 22.83 20.00 12.16 8.85 5.96
Returns On Investment & Servicing of Finance fn/a fn/a fn/a fn/a fn/a
Taxation Paid fn/a fn/a fn/a fn/a fn/a
Net Cash Flow from Investing Activities (14.33) (7.85) (10.33) (6.65) (16.53)
Acquisitions & Disposals gn/a gn/a gn/a gn/a gn/a
Dividends Paid fn/a fn/a fn/a fn/a fn/a
Management of Liquid Resources cn/a cn/a cn/a cn/a cn/a
Net Cash Flow from Financing Activities (7.09) (12.33) (0.54) (12.01) 18.40
Net Increase/Decrease In Cash 1.41 (0.18) 1.30 (9.81) 7.84
Ratios - based on IFRS 30-Apr-24 30-Apr-23 30-Apr-22 30-Apr-21 30-Apr-20
Continuing Operations          
PE Ratio - Adjusted 5.9 4.2 6.7 24.3 24.9
PEG - Adjusted 0.7 0.2 n/a 0.9 1.2
Earnings per Share Growth - Adjusted 8% 17% -6% 28% 21%
Dividend Cover 4.96 5.01 4.92 n/a 13.03
Revenue per Share 174.75p 165.57p 146.37p 1.21p 86.53p
Pre-Tax Profit per Share 17.28p 13.44p 1.23p 0.065p 4.73p
Operating Margin 13.31% 10.76% 2.71% 7.16% 7.53%
Return on Capital Employed 18.69% 16.02% 3.55% 0.09% 9.40%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 5.9 4.2 6.7 2,409.0 24.9
PEG - Adjusted 0.7 0.2 0.0 n/a 1.2
Earnings per Share Growth - Adjusted 8% 17% 9,228% -99% 21%
Dividend Cover 4.96 5.01 4.92 n/a 13.03
           
Dividend Yield 3.4% 4.8% 3.0% 0.0% 0.3%
Dividend per Share Growth 9.18% 15.14% n/a n/a (41.18%)
Operating Cash Flow per Share 26.61p 23.30p 14.18p 10.31p 6.95p
Cash Incr/Decr per Share 1.64p (0.21p) 1.51p (0.12p) 9.13p
Net Asset Value per Share (exc. Intangibles) 15.57p 5.58p 4.06p 3.69p 7.94p
Net Gearing 75.54% 79.88% 88.24% 74.88% 52.34%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page