[KNUSFOR] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -96.09%
YoY- -73.26%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 153,524 161,733 193,578 236,032 409,755 342,597 287,444 -34.09%
PBT 5,103 7,448 8,882 2,096 44,024 21,245 17,820 -56.45%
Tax -3,373 -2,942 -2,236 -1,004 -16,111 -11,169 -11,488 -55.72%
NP 1,730 4,505 6,646 1,092 27,913 10,076 6,332 -57.79%
-
NP to SH 1,730 4,505 6,646 1,092 27,913 10,076 6,332 -57.79%
-
Tax Rate 66.10% 39.50% 25.17% 47.90% 36.60% 52.57% 64.47% -
Total Cost 151,794 157,228 186,932 234,940 381,842 332,521 281,112 -33.61%
-
Net Worth 290,754 292,398 297,762 294,281 294,028 273,645 274,008 4.02%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 1,992 - - - 4,982 - - -
Div Payout % 115.20% - - - 17.85% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 290,754 292,398 297,762 294,281 294,028 273,645 274,008 4.02%
NOSH 99,645 99,645 99,789 99,645 99,653 99,645 99,559 0.05%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.13% 2.79% 3.43% 0.46% 6.81% 2.94% 2.20% -
ROE 0.60% 1.54% 2.23% 0.37% 9.49% 3.68% 2.31% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 154.07 162.31 193.99 236.87 411.18 343.82 288.72 -34.13%
EPS 1.74 4.52 6.66 1.08 28.01 10.11 6.36 -57.75%
DPS 2.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.9179 2.9344 2.9839 2.9533 2.9505 2.7462 2.7522 3.96%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 154.07 162.31 194.27 236.87 411.21 343.82 288.47 -34.09%
EPS 1.74 4.52 6.67 1.08 28.01 10.11 6.35 -57.71%
DPS 2.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.9179 2.9344 2.9882 2.9533 2.9508 2.7462 2.7498 4.02%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.40 1.58 1.86 1.82 1.53 1.84 1.78 -
P/RPS 0.91 0.97 0.96 0.77 0.37 0.54 0.62 29.06%
P/EPS 80.64 34.95 27.93 166.08 5.46 18.20 27.99 102.08%
EY 1.24 2.86 3.58 0.60 18.31 5.50 3.57 -50.49%
DY 1.43 0.00 0.00 0.00 3.27 0.00 0.00 -
P/NAPS 0.48 0.54 0.62 0.62 0.52 0.67 0.65 -18.25%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 27/08/15 25/05/15 17/02/15 25/11/14 28/08/14 -
Price 1.37 1.51 1.53 1.93 1.70 1.60 1.82 -
P/RPS 0.89 0.93 0.79 0.81 0.41 0.47 0.63 25.82%
P/EPS 78.91 33.40 22.97 176.11 6.07 15.82 28.62 96.26%
EY 1.27 2.99 4.35 0.57 16.48 6.32 3.49 -48.93%
DY 1.46 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.47 0.51 0.51 0.65 0.58 0.58 0.66 -20.20%

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