[KNUSFOR] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -21.68%
YoY- 111.51%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 124,034 113,608 108,668 115,911 124,044 117,592 119,696 2.39%
PBT 15,549 16,290 16,312 23,702 28,989 31,748 29,924 -35.34%
Tax -3,676 -3,960 -3,680 -6,629 -7,190 -8,556 -7,452 -37.54%
NP 11,873 12,330 12,632 17,073 21,798 23,192 22,472 -34.61%
-
NP to SH 11,873 12,330 12,632 17,073 21,798 23,192 22,472 -34.61%
-
Tax Rate 23.64% 24.31% 22.56% 27.97% 24.80% 26.95% 24.90% -
Total Cost 112,161 101,278 96,036 98,838 102,245 94,400 97,224 9.98%
-
Net Worth 127,289 126,271 123,382 113,142 114,902 104,916 94,382 22.04%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 6,774 - - - -
Div Payout % - - - 39.68% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 127,289 126,271 123,382 113,142 114,902 104,916 94,382 22.04%
NOSH 74,208 74,277 73,441 67,749 65,658 61,354 56,180 20.36%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.57% 10.85% 11.62% 14.73% 17.57% 19.72% 18.77% -
ROE 9.33% 9.76% 10.24% 15.09% 18.97% 22.11% 23.81% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 167.14 152.95 147.96 171.09 188.92 191.66 213.06 -14.92%
EPS 16.00 16.60 17.20 25.20 33.20 37.80 40.00 -45.68%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.7153 1.70 1.68 1.67 1.75 1.71 1.68 1.39%
Adjusted Per Share Value based on latest NOSH - 72,400
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 124.48 114.01 109.06 116.32 124.49 118.01 120.12 2.40%
EPS 11.92 12.37 12.68 17.13 21.88 23.27 22.55 -34.59%
DPS 0.00 0.00 0.00 6.80 0.00 0.00 0.00 -
NAPS 1.2774 1.2672 1.2382 1.1355 1.1531 1.0529 0.9472 22.04%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 - -
Price 1.53 1.80 2.58 2.53 1.30 1.47 0.00 -
P/RPS 0.92 1.18 1.74 1.48 0.69 0.77 0.00 -
P/EPS 9.56 10.84 15.00 10.04 3.92 3.89 0.00 -
EY 10.46 9.22 6.67 9.96 25.54 25.71 0.00 -
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 0.89 1.06 1.54 1.51 0.74 0.86 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 06/11/02 20/08/02 20/05/02 27/02/02 30/11/01 27/08/01 24/05/01 -
Price 1.54 1.89 1.93 2.30 1.45 1.70 1.55 -
P/RPS 0.92 1.24 1.30 1.34 0.77 0.89 0.73 16.65%
P/EPS 9.62 11.39 11.22 9.13 4.37 4.50 3.88 83.08%
EY 10.39 8.78 8.91 10.96 22.90 22.24 25.81 -45.45%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.90 1.11 1.15 1.38 0.83 0.99 0.92 -1.45%

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