[KNUSFOR] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -8.99%
YoY- -20.28%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 112,160 114,400 78,628 97,422 95,422 97,422 94,320 12.23%
PBT 1,622 1,566 1,572 10,396 11,322 12,268 11,376 -72.67%
Tax -1,306 -1,152 -1,208 -1,823 -1,902 -2,498 -2,000 -24.71%
NP 316 414 364 8,573 9,420 9,770 9,376 -89.54%
-
NP to SH 478 464 412 8,573 9,420 9,770 9,376 -86.22%
-
Tax Rate 80.52% 73.56% 76.84% 17.54% 16.80% 20.36% 17.58% -
Total Cost 111,844 113,986 78,264 88,849 86,002 87,652 84,944 20.11%
-
Net Worth 166,107 168,593 156,616 165,181 164,689 164,442 163,552 1.03%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 986 - - - -
Div Payout % - - - 11.51% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 166,107 168,593 156,616 165,181 164,689 164,442 163,552 1.03%
NOSH 99,722 100,869 93,636 98,633 98,398 98,092 97,666 1.39%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.28% 0.36% 0.46% 8.80% 9.87% 10.03% 9.94% -
ROE 0.29% 0.28% 0.26% 5.19% 5.72% 5.94% 5.73% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 112.47 113.41 83.97 98.77 96.98 99.32 96.57 10.68%
EPS 0.48 0.46 0.44 8.69 9.57 9.96 9.60 -86.40%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.6657 1.6714 1.6726 1.6747 1.6737 1.6764 1.6746 -0.35%
Adjusted Per Share Value based on latest NOSH - 99,384
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 112.56 114.81 78.91 97.77 95.76 97.77 94.66 12.22%
EPS 0.48 0.47 0.41 8.60 9.45 9.80 9.41 -86.22%
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 1.667 1.6919 1.5717 1.6577 1.6528 1.6503 1.6414 1.03%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.90 0.91 1.00 1.05 1.20 1.35 1.66 -
P/RPS 0.80 0.80 1.19 1.06 1.24 1.36 1.72 -39.94%
P/EPS 187.50 197.83 227.27 12.08 12.53 13.55 17.29 389.22%
EY 0.53 0.51 0.44 8.28 7.98 7.38 5.78 -79.63%
DY 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.60 0.63 0.72 0.81 0.99 -33.21%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 25/05/05 28/02/05 30/11/04 23/08/04 21/05/04 -
Price 0.89 0.86 0.80 1.02 1.20 1.22 1.39 -
P/RPS 0.79 0.76 0.95 1.03 1.24 1.23 1.44 -32.95%
P/EPS 185.42 186.96 181.82 11.74 12.53 12.25 14.48 446.49%
EY 0.54 0.53 0.55 8.52 7.98 8.16 6.91 -81.69%
DY 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.48 0.61 0.72 0.73 0.83 -25.82%

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