[KNUSFOR] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 14.17%
YoY- -23.15%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 94,320 124,750 114,264 114,792 105,840 113,145 124,034 -16.67%
PBT 11,376 12,340 11,382 11,806 9,156 14,540 15,549 -18.79%
Tax -2,000 -1,586 -1,821 -2,330 -856 -3,883 -3,676 -33.32%
NP 9,376 10,754 9,561 9,476 8,300 10,657 11,873 -14.55%
-
NP to SH 9,376 10,754 9,561 9,476 8,300 10,657 11,873 -14.55%
-
Tax Rate 17.58% 12.85% 16.00% 19.74% 9.35% 26.71% 23.64% -
Total Cost 84,944 113,996 104,702 105,316 97,540 102,488 112,161 -16.90%
-
Net Worth 163,552 134,727 133,992 130,383 129,576 126,768 127,289 18.17%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 807 - - - 738 - -
Div Payout % - 7.51% - - - 6.93% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 163,552 134,727 133,992 130,383 129,576 126,768 127,289 18.17%
NOSH 97,666 80,737 80,573 74,031 74,107 73,891 74,208 20.07%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.94% 8.62% 8.37% 8.25% 7.84% 9.42% 9.57% -
ROE 5.73% 7.98% 7.14% 7.27% 6.41% 8.41% 9.33% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 96.57 154.51 141.81 155.06 142.82 153.12 167.14 -30.60%
EPS 9.60 12.71 11.87 12.80 11.20 14.39 16.00 -28.84%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.6746 1.6687 1.663 1.7612 1.7485 1.7156 1.7153 -1.58%
Adjusted Per Share Value based on latest NOSH - 73,972
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 94.66 125.19 114.67 115.20 106.22 113.55 124.48 -16.67%
EPS 9.41 10.79 9.60 9.51 8.33 10.69 11.92 -14.57%
DPS 0.00 0.81 0.00 0.00 0.00 0.74 0.00 -
NAPS 1.6414 1.3521 1.3447 1.3085 1.3004 1.2722 1.2774 18.17%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.66 1.80 1.62 1.40 1.29 1.44 1.53 -
P/RPS 1.72 1.16 1.14 0.90 0.90 0.94 0.92 51.70%
P/EPS 17.29 13.51 13.65 10.94 11.52 9.98 9.56 48.38%
EY 5.78 7.40 7.33 9.14 8.68 10.02 10.46 -32.63%
DY 0.00 0.56 0.00 0.00 0.00 0.69 0.00 -
P/NAPS 0.99 1.08 0.97 0.79 0.74 0.84 0.89 7.34%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 30/03/04 17/11/03 28/08/03 21/04/03 18/02/03 06/11/02 -
Price 1.39 1.60 1.98 1.85 1.29 1.35 1.54 -
P/RPS 1.44 1.04 1.40 1.19 0.90 0.88 0.92 34.77%
P/EPS 14.48 12.01 16.69 14.45 11.52 9.36 9.62 31.30%
EY 6.91 8.32 5.99 6.92 8.68 10.68 10.39 -23.78%
DY 0.00 0.62 0.00 0.00 0.00 0.74 0.00 -
P/NAPS 0.83 0.96 1.19 1.05 0.74 0.79 0.90 -5.25%

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