[KNUSFOR] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 45.71%
YoY- 576.07%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 101,554 79,392 288,819 281,668 252,232 232,840 310,222 -52.53%
PBT 21,504 30,928 80,023 83,130 57,244 37,620 23,606 -6.03%
Tax -4,256 -4,612 -24,003 -21,473 -14,930 -9,920 -6,454 -24.25%
NP 17,248 26,316 56,020 61,657 42,314 27,700 17,152 0.37%
-
NP to SH 17,248 26,316 56,020 61,657 42,314 27,700 17,152 0.37%
-
Tax Rate 19.79% 14.91% 30.00% 25.83% 26.08% 26.37% 27.34% -
Total Cost 84,306 53,076 232,799 220,010 209,918 205,140 293,070 -56.45%
-
Net Worth 199,290 255,051 241,481 234,533 209,487 195,215 188,330 3.84%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 4,982 - - - - -
Div Payout % - - 8.89% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 199,290 255,051 241,481 234,533 209,487 195,215 188,330 3.84%
NOSH 99,645 99,645 99,645 99,640 99,656 99,640 99,661 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 16.98% 33.15% 19.40% 21.89% 16.78% 11.90% 5.53% -
ROE 8.65% 10.32% 23.20% 26.29% 20.20% 14.19% 9.11% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 101.92 79.67 289.85 282.69 253.10 233.68 311.28 -52.52%
EPS 17.30 26.40 56.22 61.88 42.46 27.80 17.21 0.34%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.5596 2.4234 2.3538 2.1021 1.9592 1.8897 3.85%
Adjusted Per Share Value based on latest NOSH - 99,626
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 101.92 79.67 289.85 282.67 253.13 233.67 311.33 -52.53%
EPS 17.30 26.40 56.22 61.88 42.46 27.80 17.21 0.34%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.5596 2.4234 2.3537 2.1023 1.9591 1.89 3.84%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.80 1.94 1.64 1.55 1.65 1.75 1.51 -
P/RPS 1.77 2.43 0.57 0.55 0.65 0.75 0.49 135.60%
P/EPS 10.40 7.35 2.92 2.50 3.89 6.29 8.77 12.04%
EY 9.62 13.61 34.28 39.92 25.73 15.89 11.40 -10.71%
DY 0.00 0.00 3.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.76 0.68 0.66 0.78 0.89 0.80 8.17%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 29/02/12 21/11/11 26/08/11 26/05/11 28/02/11 -
Price 1.81 1.94 1.88 1.58 1.63 1.68 1.70 -
P/RPS 1.78 2.43 0.65 0.56 0.64 0.72 0.55 118.95%
P/EPS 10.46 7.35 3.34 2.55 3.84 6.04 9.88 3.87%
EY 9.56 13.61 29.90 39.16 26.05 16.55 10.12 -3.72%
DY 0.00 0.00 2.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.76 0.78 0.67 0.78 0.86 0.90 0.74%

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