[KNUSFOR] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 49.97%
YoY- 0.91%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 71,567 48,711 23,580 124,750 85,698 57,396 26,460 93.77%
PBT 8,492 6,134 2,844 12,340 8,537 5,903 2,289 139.07%
Tax -1,427 -1,249 -500 -1,586 -1,366 -1,165 -214 253.05%
NP 7,065 4,885 2,344 10,754 7,171 4,738 2,075 125.81%
-
NP to SH 7,065 4,885 2,344 10,754 7,171 4,738 2,075 125.81%
-
Tax Rate 16.80% 20.36% 17.58% 12.85% 16.00% 19.74% 9.35% -
Total Cost 64,502 43,826 21,236 113,996 78,527 52,658 24,385 90.92%
-
Net Worth 164,689 164,442 163,552 134,727 133,992 130,383 129,576 17.28%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 807 - - - -
Div Payout % - - - 7.51% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 164,689 164,442 163,552 134,727 133,992 130,383 129,576 17.28%
NOSH 98,398 98,092 97,666 80,737 80,573 74,031 74,107 20.74%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.87% 10.03% 9.94% 8.62% 8.37% 8.25% 7.84% -
ROE 4.29% 2.97% 1.43% 7.98% 5.35% 3.63% 1.60% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 72.73 49.66 24.14 154.51 106.36 77.53 35.71 60.46%
EPS 7.18 4.98 2.40 12.71 8.90 6.40 2.80 87.02%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.6737 1.6764 1.6746 1.6687 1.663 1.7612 1.7485 -2.86%
Adjusted Per Share Value based on latest NOSH - 92,583
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 71.82 48.88 23.66 125.19 86.00 57.60 26.55 93.79%
EPS 7.09 4.90 2.35 10.79 7.20 4.75 2.08 125.98%
DPS 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
NAPS 1.6528 1.6503 1.6414 1.3521 1.3447 1.3085 1.3004 17.28%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.20 1.35 1.66 1.80 1.62 1.40 1.29 -
P/RPS 1.65 2.72 6.88 1.16 1.52 1.81 3.61 -40.57%
P/EPS 16.71 27.11 69.17 13.51 18.20 21.87 46.07 -49.04%
EY 5.98 3.69 1.45 7.40 5.49 4.57 2.17 96.19%
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 0.72 0.81 0.99 1.08 0.97 0.79 0.74 -1.80%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 23/08/04 21/05/04 30/03/04 17/11/03 28/08/03 21/04/03 -
Price 1.20 1.22 1.39 1.60 1.98 1.85 1.29 -
P/RPS 1.65 2.46 5.76 1.04 1.86 2.39 3.61 -40.57%
P/EPS 16.71 24.50 57.92 12.01 22.25 28.91 46.07 -49.04%
EY 5.98 4.08 1.73 8.32 4.49 3.46 2.17 96.19%
DY 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.83 0.96 1.19 1.05 0.74 -1.80%

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