[KNUSFOR] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -2.39%
YoY- -46.84%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 105,840 113,145 124,034 113,608 108,668 115,911 124,044 -10.04%
PBT 9,156 14,540 15,549 16,290 16,312 23,702 28,989 -53.65%
Tax -856 -3,883 -3,676 -3,960 -3,680 -6,629 -7,190 -75.83%
NP 8,300 10,657 11,873 12,330 12,632 17,073 21,798 -47.49%
-
NP to SH 8,300 10,657 11,873 12,330 12,632 17,073 21,798 -47.49%
-
Tax Rate 9.35% 26.71% 23.64% 24.31% 22.56% 27.97% 24.80% -
Total Cost 97,540 102,488 112,161 101,278 96,036 98,838 102,245 -3.09%
-
Net Worth 129,576 126,768 127,289 126,271 123,382 113,142 114,902 8.35%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 738 - - - 6,774 - -
Div Payout % - 6.93% - - - 39.68% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 129,576 126,768 127,289 126,271 123,382 113,142 114,902 8.35%
NOSH 74,107 73,891 74,208 74,277 73,441 67,749 65,658 8.41%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.84% 9.42% 9.57% 10.85% 11.62% 14.73% 17.57% -
ROE 6.41% 8.41% 9.33% 9.76% 10.24% 15.09% 18.97% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 142.82 153.12 167.14 152.95 147.96 171.09 188.92 -17.02%
EPS 11.20 14.39 16.00 16.60 17.20 25.20 33.20 -51.57%
DPS 0.00 1.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.7485 1.7156 1.7153 1.70 1.68 1.67 1.75 -0.05%
Adjusted Per Share Value based on latest NOSH - 73,341
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 106.22 113.55 124.48 114.01 109.06 116.32 124.49 -10.04%
EPS 8.33 10.69 11.92 12.37 12.68 17.13 21.88 -47.50%
DPS 0.00 0.74 0.00 0.00 0.00 6.80 0.00 -
NAPS 1.3004 1.2722 1.2774 1.2672 1.2382 1.1355 1.1531 8.35%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.29 1.44 1.53 1.80 2.58 2.53 1.30 -
P/RPS 0.90 0.94 0.92 1.18 1.74 1.48 0.69 19.39%
P/EPS 11.52 9.98 9.56 10.84 15.00 10.04 3.92 105.30%
EY 8.68 10.02 10.46 9.22 6.67 9.96 25.54 -51.33%
DY 0.00 0.69 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.74 0.84 0.89 1.06 1.54 1.51 0.74 0.00%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/04/03 18/02/03 06/11/02 20/08/02 20/05/02 27/02/02 30/11/01 -
Price 1.29 1.35 1.54 1.89 1.93 2.30 1.45 -
P/RPS 0.90 0.88 0.92 1.24 1.30 1.34 0.77 10.97%
P/EPS 11.52 9.36 9.62 11.39 11.22 9.13 4.37 90.94%
EY 8.68 10.68 10.39 8.78 8.91 10.96 22.90 -47.65%
DY 0.00 0.74 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.74 0.79 0.90 1.11 1.15 1.38 0.83 -7.37%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment