[KNUSFOR] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -53.02%
YoY- -5.0%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 210,003 133,878 101,554 79,392 288,819 281,668 252,232 -11.44%
PBT 35,326 20,425 21,504 30,928 80,023 83,130 57,244 -27.40%
Tax -13,325 -5,534 -4,256 -4,612 -24,003 -21,473 -14,930 -7.26%
NP 22,001 14,890 17,248 26,316 56,020 61,657 42,314 -35.21%
-
NP to SH 22,001 14,890 17,248 26,316 56,020 61,657 42,314 -35.21%
-
Tax Rate 37.72% 27.09% 19.79% 14.91% 30.00% 25.83% 26.08% -
Total Cost 188,002 118,988 84,306 53,076 232,799 220,010 209,918 -7.05%
-
Net Worth 259,395 199,290 199,290 255,051 241,481 234,533 209,487 15.23%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,982 - - - 4,982 - - -
Div Payout % 22.65% - - - 8.89% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 259,395 199,290 199,290 255,051 241,481 234,533 209,487 15.23%
NOSH 99,645 99,645 99,645 99,645 99,645 99,640 99,656 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.48% 11.12% 16.98% 33.15% 19.40% 21.89% 16.78% -
ROE 8.48% 7.47% 8.65% 10.32% 23.20% 26.29% 20.20% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 210.75 134.36 101.92 79.67 289.85 282.69 253.10 -11.44%
EPS 22.08 14.95 17.30 26.40 56.22 61.88 42.46 -35.20%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.6032 2.00 2.00 2.5596 2.4234 2.3538 2.1021 15.24%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 210.75 134.36 101.92 79.67 289.85 282.67 253.13 -11.44%
EPS 22.08 14.95 17.30 26.40 56.22 61.88 42.46 -35.20%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.6032 2.00 2.00 2.5596 2.4234 2.3537 2.1023 15.23%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.65 1.72 1.80 1.94 1.64 1.55 1.65 -
P/RPS 0.78 1.28 1.77 2.43 0.57 0.55 0.65 12.86%
P/EPS 7.47 11.51 10.40 7.35 2.92 2.50 3.89 54.18%
EY 13.38 8.69 9.62 13.61 34.28 39.92 25.73 -35.20%
DY 3.03 0.00 0.00 0.00 3.05 0.00 0.00 -
P/NAPS 0.63 0.86 0.90 0.76 0.68 0.66 0.78 -13.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 30/08/12 28/05/12 29/02/12 21/11/11 26/08/11 -
Price 1.60 1.68 1.81 1.94 1.88 1.58 1.63 -
P/RPS 0.76 1.25 1.78 2.43 0.65 0.56 0.64 12.08%
P/EPS 7.25 11.24 10.46 7.35 3.34 2.55 3.84 52.46%
EY 13.80 8.90 9.56 13.61 29.90 39.16 26.05 -34.40%
DY 3.13 0.00 0.00 0.00 2.66 0.00 0.00 -
P/NAPS 0.61 0.84 0.91 0.76 0.78 0.67 0.78 -15.05%

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