[KNUSFOR] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 138.69%
YoY- -66.64%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 96,789 59,008 409,755 256,948 143,722 62,762 297,267 -52.76%
PBT 4,441 524 44,024 15,934 8,910 2,503 34,765 -74.73%
Tax -1,118 -251 -16,111 -8,377 -5,744 -1,482 -11,539 -78.99%
NP 3,323 273 27,913 7,557 3,166 1,021 23,226 -72.74%
-
NP to SH 3,323 273 27,913 7,557 3,166 1,021 23,226 -72.74%
-
Tax Rate 25.17% 47.90% 36.60% 52.57% 64.47% 59.21% 33.19% -
Total Cost 93,466 58,735 381,842 249,391 140,556 61,741 274,041 -51.28%
-
Net Worth 297,330 294,281 294,002 273,645 274,008 272,090 271,074 6.37%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 4,982 - - - 4,982 -
Div Payout % - - 17.85% - - - 21.45% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 297,330 294,281 294,002 273,645 274,008 272,090 271,074 6.37%
NOSH 99,645 99,645 99,645 99,645 99,559 99,645 99,645 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.43% 0.46% 6.81% 2.94% 2.20% 1.63% 7.81% -
ROE 1.12% 0.09% 9.49% 2.76% 1.16% 0.38% 8.57% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 97.13 59.22 411.21 257.86 144.36 62.99 298.33 -52.77%
EPS 3.33 0.27 28.01 7.58 3.18 1.02 23.31 -72.76%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.9839 2.9533 2.9505 2.7462 2.7522 2.7306 2.7204 6.37%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 97.13 59.22 411.21 257.86 144.23 62.99 298.33 -52.77%
EPS 3.33 0.27 28.01 7.58 3.18 1.02 23.31 -72.76%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.9839 2.9533 2.9505 2.7462 2.7498 2.7306 2.7204 6.37%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.86 1.82 1.53 1.84 1.78 1.80 1.81 -
P/RPS 1.91 3.07 0.37 0.71 1.23 2.86 0.61 114.47%
P/EPS 55.77 664.30 5.46 24.26 55.97 175.67 7.77 273.43%
EY 1.79 0.15 18.31 4.12 1.79 0.57 12.88 -73.26%
DY 0.00 0.00 3.27 0.00 0.00 0.00 2.76 -
P/NAPS 0.62 0.62 0.52 0.67 0.65 0.66 0.67 -5.05%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 25/05/15 17/02/15 25/11/14 28/08/14 27/05/14 27/02/14 -
Price 1.53 1.93 1.70 1.60 1.82 1.83 1.89 -
P/RPS 1.58 3.26 0.41 0.62 1.26 2.91 0.63 84.90%
P/EPS 45.88 704.45 6.07 21.10 57.23 178.60 8.11 218.50%
EY 2.18 0.14 16.48 4.74 1.75 0.56 12.33 -68.59%
DY 0.00 0.00 2.94 0.00 0.00 0.00 2.65 -
P/NAPS 0.51 0.65 0.58 0.58 0.66 0.67 0.69 -18.29%

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