[KNUSFOR] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 29.5%
YoY- -75.85%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 208,548 53,523 210,003 100,409 50,777 19,848 288,819 -19.53%
PBT 30,172 2,552 35,326 15,319 10,752 7,732 80,023 -47.84%
Tax -10,437 -1,392 -13,325 -4,151 -2,128 -1,153 -24,003 -42.63%
NP 19,735 1,160 22,001 11,168 8,624 6,579 56,020 -50.15%
-
NP to SH 19,735 1,160 22,001 11,168 8,624 6,579 56,020 -50.15%
-
Tax Rate 34.59% 54.55% 37.72% 27.10% 19.79% 14.91% 30.00% -
Total Cost 188,813 52,363 188,002 89,241 42,153 13,269 232,799 -13.04%
-
Net Worth 272,568 253,985 259,395 199,290 199,290 255,051 241,481 8.41%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 4,982 - - - 4,982 -
Div Payout % - - 22.65% - - - 8.89% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 272,568 253,985 259,395 199,290 199,290 255,051 241,481 8.41%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.46% 2.17% 10.48% 11.12% 16.98% 33.15% 19.40% -
ROE 7.24% 0.46% 8.48% 5.60% 4.33% 2.58% 23.20% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 209.29 53.71 210.75 100.77 50.96 19.92 289.85 -19.53%
EPS 19.81 1.16 22.08 11.21 8.65 6.60 56.22 -50.14%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.7354 2.5489 2.6032 2.00 2.00 2.5596 2.4234 8.41%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 209.29 53.71 210.75 100.77 50.96 19.92 289.85 -19.53%
EPS 19.81 1.16 22.08 11.21 8.65 6.60 56.22 -50.14%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.7354 2.5489 2.6032 2.00 2.00 2.5596 2.4234 8.41%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.55 1.60 1.65 1.72 1.80 1.94 1.64 -
P/RPS 0.74 2.98 0.78 1.71 3.53 9.74 0.57 19.02%
P/EPS 7.83 137.44 7.47 15.35 20.80 29.38 2.92 93.12%
EY 12.78 0.73 13.38 6.52 4.81 3.40 34.28 -48.23%
DY 0.00 0.00 3.03 0.00 0.00 0.00 3.05 -
P/NAPS 0.57 0.63 0.63 0.86 0.90 0.76 0.68 -11.10%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 28/02/13 26/11/12 30/08/12 28/05/12 29/02/12 -
Price 1.50 1.65 1.60 1.68 1.81 1.94 1.88 -
P/RPS 0.72 3.07 0.76 1.67 3.55 9.74 0.65 7.06%
P/EPS 7.57 141.74 7.25 14.99 20.91 29.38 3.34 72.62%
EY 13.20 0.71 13.80 6.67 4.78 3.40 29.90 -42.05%
DY 0.00 0.00 3.13 0.00 0.00 0.00 2.66 -
P/NAPS 0.55 0.65 0.61 0.84 0.91 0.76 0.78 -20.79%

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