[KNUSFOR] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 109.96%
YoY- 125.84%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 411,995 374,790 330,062 282,808 209,114 142,856 106,364 146.03%
PBT 17,774 10,472 7,498 4,048 -28,477 -30,173 -39,846 -
Tax -1,047 -448 106 -1,128 -712 720 1,526 -
NP 16,727 10,024 7,604 2,920 -29,189 -29,453 -38,320 -
-
NP to SH 16,727 10,024 7,604 2,908 -29,192 -29,454 -38,332 -
-
Tax Rate 5.89% 4.28% -1.41% 27.87% - - - -
Total Cost 395,268 364,766 322,458 279,888 238,303 172,309 144,684 95.06%
-
Net Worth 226,473 217,265 213,549 210,470 212,074 235,431 238,360 -3.34%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 226,473 217,265 213,549 210,470 212,074 235,431 238,360 -3.34%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.06% 2.67% 2.30% 1.03% -13.96% -20.62% -36.03% -
ROE 7.39% 4.61% 3.56% 1.38% -13.76% -12.51% -16.08% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 413.46 376.13 331.24 283.82 209.86 143.36 106.74 146.03%
EPS 16.79 10.05 7.64 2.92 -29.30 -29.56 -38.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2728 2.1804 2.1431 2.1122 2.1283 2.3627 2.3921 -3.34%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 413.46 376.13 331.24 283.82 209.86 143.36 106.74 146.03%
EPS 16.79 10.05 7.64 2.92 -29.30 -29.56 -38.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2728 2.1804 2.1431 2.1122 2.1283 2.3627 2.3921 -3.34%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.69 0.59 0.65 0.43 0.50 0.70 0.79 -
P/RPS 0.17 0.16 0.20 0.15 0.24 0.49 0.74 -62.38%
P/EPS 4.11 5.86 8.52 14.73 -1.71 -2.37 -2.05 -
EY 24.33 17.05 11.74 6.79 -58.59 -42.23 -48.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.30 0.20 0.23 0.30 0.33 -6.14%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 27/08/19 29/05/19 26/02/19 29/11/18 28/08/18 -
Price 0.71 0.56 0.58 0.65 0.41 0.60 0.66 -
P/RPS 0.17 0.15 0.18 0.23 0.20 0.42 0.62 -57.69%
P/EPS 4.23 5.57 7.60 22.27 -1.40 -2.03 -1.72 -
EY 23.64 17.96 13.16 4.49 -71.45 -49.27 -58.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.26 0.27 0.31 0.19 0.25 0.28 7.00%

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