[KNUSFOR] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -78.91%
YoY- -82.37%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 297,267 361,429 417,096 214,092 210,003 133,878 101,554 104.22%
PBT 34,765 49,877 60,344 10,208 35,326 20,425 21,504 37.62%
Tax -11,539 -19,670 -20,874 -5,568 -13,325 -5,534 -4,256 94.08%
NP 23,226 30,206 39,470 4,640 22,001 14,890 17,248 21.87%
-
NP to SH 23,226 30,206 39,470 4,640 22,001 14,890 17,248 21.87%
-
Tax Rate 33.19% 39.44% 34.59% 54.55% 37.72% 27.09% 19.79% -
Total Cost 274,041 331,222 377,626 209,452 188,002 118,988 84,306 118.96%
-
Net Worth 271,074 270,506 272,568 253,985 259,395 199,290 199,290 22.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,982 - - - 4,982 - - -
Div Payout % 21.45% - - - 22.65% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 271,074 270,506 272,568 253,985 259,395 199,290 199,290 22.69%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.81% 8.36% 9.46% 2.17% 10.48% 11.12% 16.98% -
ROE 8.57% 11.17% 14.48% 1.83% 8.48% 7.47% 8.65% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 298.33 362.72 418.58 214.85 210.75 134.36 101.92 104.22%
EPS 23.31 30.32 39.62 4.64 22.08 14.95 17.30 21.92%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.7204 2.7147 2.7354 2.5489 2.6032 2.00 2.00 22.69%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 298.33 362.72 418.58 214.85 210.75 134.36 101.92 104.22%
EPS 23.31 30.32 39.62 4.64 22.08 14.95 17.30 21.92%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.7204 2.7147 2.7354 2.5489 2.6032 2.00 2.00 22.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.81 1.67 1.55 1.60 1.65 1.72 1.80 -
P/RPS 0.61 0.46 0.37 0.74 0.78 1.28 1.77 -50.74%
P/EPS 7.77 5.51 3.91 34.36 7.47 11.51 10.40 -17.61%
EY 12.88 18.15 25.56 2.91 13.38 8.69 9.62 21.41%
DY 2.76 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 0.67 0.62 0.57 0.63 0.63 0.86 0.90 -17.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 27/05/13 28/02/13 26/11/12 30/08/12 -
Price 1.89 1.80 1.50 1.65 1.60 1.68 1.81 -
P/RPS 0.63 0.50 0.36 0.77 0.76 1.25 1.78 -49.86%
P/EPS 8.11 5.94 3.79 35.43 7.25 11.24 10.46 -15.56%
EY 12.33 16.84 26.41 2.82 13.80 8.90 9.56 18.43%
DY 2.65 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.69 0.66 0.55 0.65 0.61 0.84 0.91 -16.80%

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