[KNUSFOR] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1.78%
YoY- 48.28%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 95,588 88,390 88,152 86,198 90,172 108,646 112,160 -10.11%
PBT 1,448 3,327 1,986 2,208 3,312 2,123 1,622 -7.29%
Tax -608 -2,318 -1,086 -1,684 -2,828 -1,826 -1,306 -39.96%
NP 840 1,009 900 524 484 297 316 92.00%
-
NP to SH 840 1,134 1,052 688 676 481 478 45.67%
-
Tax Rate 41.99% 69.67% 54.68% 76.27% 85.39% 86.01% 80.52% -
Total Cost 94,748 87,381 87,252 85,674 89,688 108,349 111,844 -10.47%
-
Net Worth 167,480 166,052 164,703 164,402 166,107 163,854 166,107 0.55%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 992 - - - 981 - -
Div Payout % - 87.51% - - - 204.08% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 167,480 166,052 164,703 164,402 166,107 163,854 166,107 0.55%
NOSH 100,000 99,230 98,624 98,285 99,411 98,163 99,722 0.18%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.88% 1.14% 1.02% 0.61% 0.54% 0.27% 0.28% -
ROE 0.50% 0.68% 0.64% 0.42% 0.41% 0.29% 0.29% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 95.59 89.08 89.38 87.70 90.71 110.68 112.47 -10.28%
EPS 0.84 1.14 1.07 0.70 0.68 0.36 0.48 45.26%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.6748 1.6734 1.67 1.6727 1.6709 1.6692 1.6657 0.36%
Adjusted Per Share Value based on latest NOSH - 97,777
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 95.93 88.70 88.47 86.51 90.49 109.03 112.56 -10.11%
EPS 0.84 1.14 1.06 0.69 0.68 0.48 0.48 45.26%
DPS 0.00 1.00 0.00 0.00 0.00 0.99 0.00 -
NAPS 1.6808 1.6664 1.6529 1.6499 1.667 1.6444 1.667 0.55%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.84 1.10 0.75 0.90 0.80 0.86 0.90 -
P/RPS 1.92 1.23 0.84 1.03 0.88 0.78 0.80 79.35%
P/EPS 219.05 96.26 70.31 128.57 117.65 175.51 187.50 10.93%
EY 0.46 1.04 1.42 0.78 0.85 0.57 0.53 -9.01%
DY 0.00 0.91 0.00 0.00 0.00 1.16 0.00 -
P/NAPS 1.10 0.66 0.45 0.54 0.48 0.52 0.54 60.76%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 28/11/06 29/08/06 29/05/06 27/02/06 30/11/05 -
Price 1.99 2.19 0.90 0.71 0.88 0.81 0.89 -
P/RPS 2.08 2.46 1.01 0.81 0.97 0.73 0.79 90.78%
P/EPS 236.90 191.64 84.37 101.43 129.41 165.31 185.42 17.76%
EY 0.42 0.52 1.19 0.99 0.77 0.60 0.54 -15.43%
DY 0.00 0.46 0.00 0.00 0.00 1.23 0.00 -
P/NAPS 1.19 1.31 0.54 0.42 0.53 0.49 0.53 71.55%

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