[KNUSFOR] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 59.13%
YoY- -66.64%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 193,578 236,032 409,755 342,597 287,444 251,048 297,267 -24.93%
PBT 8,882 2,096 44,024 21,245 17,820 10,012 34,765 -59.83%
Tax -2,236 -1,004 -16,111 -11,169 -11,488 -5,928 -11,539 -66.61%
NP 6,646 1,092 27,913 10,076 6,332 4,084 23,226 -56.67%
-
NP to SH 6,646 1,092 27,913 10,076 6,332 4,084 23,226 -56.67%
-
Tax Rate 25.17% 47.90% 36.60% 52.57% 64.47% 59.21% 33.19% -
Total Cost 186,932 234,940 381,842 332,521 281,112 246,964 274,041 -22.56%
-
Net Worth 297,762 294,281 294,028 273,645 274,008 272,090 271,074 6.47%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 4,982 - - - 4,982 -
Div Payout % - - 17.85% - - - 21.45% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 297,762 294,281 294,028 273,645 274,008 272,090 271,074 6.47%
NOSH 99,789 99,645 99,653 99,645 99,559 99,645 99,645 0.09%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.43% 0.46% 6.81% 2.94% 2.20% 1.63% 7.81% -
ROE 2.23% 0.37% 9.49% 3.68% 2.31% 1.50% 8.57% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 193.99 236.87 411.18 343.82 288.72 251.94 298.33 -25.00%
EPS 6.66 1.08 28.01 10.11 6.36 4.08 23.31 -56.71%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.9839 2.9533 2.9505 2.7462 2.7522 2.7306 2.7204 6.37%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 194.27 236.87 411.21 343.82 288.47 251.94 298.33 -24.93%
EPS 6.67 1.08 28.01 10.11 6.35 4.08 23.31 -56.67%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.9882 2.9533 2.9508 2.7462 2.7498 2.7306 2.7204 6.47%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.86 1.82 1.53 1.84 1.78 1.80 1.81 -
P/RPS 0.96 0.77 0.37 0.54 0.62 0.71 0.61 35.41%
P/EPS 27.93 166.08 5.46 18.20 27.99 43.92 7.77 135.20%
EY 3.58 0.60 18.31 5.50 3.57 2.28 12.88 -57.50%
DY 0.00 0.00 3.27 0.00 0.00 0.00 2.76 -
P/NAPS 0.62 0.62 0.52 0.67 0.65 0.66 0.67 -5.05%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 25/05/15 17/02/15 25/11/14 28/08/14 27/05/14 27/02/14 -
Price 1.53 1.93 1.70 1.60 1.82 1.83 1.89 -
P/RPS 0.79 0.81 0.41 0.47 0.63 0.73 0.63 16.33%
P/EPS 22.97 176.11 6.07 15.82 28.62 44.65 8.11 100.56%
EY 4.35 0.57 16.48 6.32 3.49 2.24 12.33 -50.16%
DY 0.00 0.00 2.94 0.00 0.00 0.00 2.65 -
P/NAPS 0.51 0.65 0.58 0.58 0.66 0.67 0.69 -18.29%

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