[KNUSFOR] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -23.47%
YoY- 102.86%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 287,444 251,048 297,267 361,429 417,096 214,092 210,003 23.34%
PBT 17,820 10,012 34,765 49,877 60,344 10,208 35,326 -36.71%
Tax -11,488 -5,928 -11,539 -19,670 -20,874 -5,568 -13,325 -9.44%
NP 6,332 4,084 23,226 30,206 39,470 4,640 22,001 -56.50%
-
NP to SH 6,332 4,084 23,226 30,206 39,470 4,640 22,001 -56.50%
-
Tax Rate 64.47% 59.21% 33.19% 39.44% 34.59% 54.55% 37.72% -
Total Cost 281,112 246,964 274,041 331,222 377,626 209,452 188,002 30.85%
-
Net Worth 274,008 272,090 271,074 270,506 272,568 253,985 259,395 3.73%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,982 - - - 4,982 -
Div Payout % - - 21.45% - - - 22.65% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 274,008 272,090 271,074 270,506 272,568 253,985 259,395 3.73%
NOSH 99,559 99,645 99,645 99,645 99,645 99,645 99,645 -0.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.20% 1.63% 7.81% 8.36% 9.46% 2.17% 10.48% -
ROE 2.31% 1.50% 8.57% 11.17% 14.48% 1.83% 8.48% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 288.72 251.94 298.33 362.72 418.58 214.85 210.75 23.42%
EPS 6.36 4.08 23.31 30.32 39.62 4.64 22.08 -56.48%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.7522 2.7306 2.7204 2.7147 2.7354 2.5489 2.6032 3.79%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 288.47 251.94 298.33 362.72 418.58 214.85 210.75 23.34%
EPS 6.35 4.08 23.31 30.32 39.62 4.64 22.08 -56.52%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.7498 2.7306 2.7204 2.7147 2.7354 2.5489 2.6032 3.73%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.78 1.80 1.81 1.67 1.55 1.60 1.65 -
P/RPS 0.62 0.71 0.61 0.46 0.37 0.74 0.78 -14.22%
P/EPS 27.99 43.92 7.77 5.51 3.91 34.36 7.47 141.82%
EY 3.57 2.28 12.88 18.15 25.56 2.91 13.38 -58.65%
DY 0.00 0.00 2.76 0.00 0.00 0.00 3.03 -
P/NAPS 0.65 0.66 0.67 0.62 0.57 0.63 0.63 2.11%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 27/05/14 27/02/14 29/11/13 30/08/13 27/05/13 28/02/13 -
Price 1.82 1.83 1.89 1.80 1.50 1.65 1.60 -
P/RPS 0.63 0.73 0.63 0.50 0.36 0.77 0.76 -11.78%
P/EPS 28.62 44.65 8.11 5.94 3.79 35.43 7.25 150.40%
EY 3.49 2.24 12.33 16.84 26.41 2.82 13.80 -60.10%
DY 0.00 0.00 2.65 0.00 0.00 0.00 3.13 -
P/NAPS 0.66 0.67 0.69 0.66 0.55 0.65 0.61 5.40%

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