[KNUSFOR] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 31.08%
YoY- -59.24%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 53,523 210,003 100,409 50,777 19,848 288,819 211,251 -59.92%
PBT 2,552 35,326 15,319 10,752 7,732 80,023 62,348 -88.09%
Tax -1,392 -13,325 -4,151 -2,128 -1,153 -24,003 -16,105 -80.42%
NP 1,160 22,001 11,168 8,624 6,579 56,020 46,243 -91.41%
-
NP to SH 1,160 22,001 11,168 8,624 6,579 56,020 46,243 -91.41%
-
Tax Rate 54.55% 37.72% 27.10% 19.79% 14.91% 30.00% 25.83% -
Total Cost 52,363 188,002 89,241 42,153 13,269 232,799 165,008 -53.44%
-
Net Worth 253,985 259,395 199,290 199,290 255,051 241,481 234,533 5.45%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 4,982 - - - 4,982 - -
Div Payout % - 22.65% - - - 8.89% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 253,985 259,395 199,290 199,290 255,051 241,481 234,533 5.45%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,640 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.17% 10.48% 11.12% 16.98% 33.15% 19.40% 21.89% -
ROE 0.46% 8.48% 5.60% 4.33% 2.58% 23.20% 19.72% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 53.71 210.75 100.77 50.96 19.92 289.85 212.01 -59.92%
EPS 1.16 22.08 11.21 8.65 6.60 56.22 46.41 -91.43%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.5489 2.6032 2.00 2.00 2.5596 2.4234 2.3538 5.44%
Adjusted Per Share Value based on latest NOSH - 99,645
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 53.71 210.75 100.77 50.96 19.92 289.85 212.00 -59.92%
EPS 1.16 22.08 11.21 8.65 6.60 56.22 46.41 -91.43%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.5489 2.6032 2.00 2.00 2.5596 2.4234 2.3537 5.45%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.60 1.65 1.72 1.80 1.94 1.64 1.55 -
P/RPS 2.98 0.78 1.71 3.53 9.74 0.57 0.73 155.20%
P/EPS 137.44 7.47 15.35 20.80 29.38 2.92 3.34 1089.22%
EY 0.73 13.38 6.52 4.81 3.40 34.28 29.94 -91.57%
DY 0.00 3.03 0.00 0.00 0.00 3.05 0.00 -
P/NAPS 0.63 0.63 0.86 0.90 0.76 0.68 0.66 -3.05%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 26/11/12 30/08/12 28/05/12 29/02/12 21/11/11 -
Price 1.65 1.60 1.68 1.81 1.94 1.88 1.58 -
P/RPS 3.07 0.76 1.67 3.55 9.74 0.65 0.75 155.66%
P/EPS 141.74 7.25 14.99 20.91 29.38 3.34 3.40 1099.56%
EY 0.71 13.80 6.67 4.78 3.40 29.90 29.37 -91.62%
DY 0.00 3.13 0.00 0.00 0.00 2.66 0.00 -
P/NAPS 0.65 0.61 0.84 0.91 0.76 0.78 0.67 -1.99%

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