[KNUSFOR] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 122.49%
YoY- 157.3%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 202,601 107,709 53,631 411,995 281,093 165,031 70,702 101.36%
PBT 3,600 -3,514 -826 17,774 7,854 3,749 1,012 132.49%
Tax -1,409 -670 -212 -1,047 -336 53 -282 191.40%
NP 2,191 -4,184 -1,038 16,727 7,518 3,802 730 107.65%
-
NP to SH 2,191 -4,184 -1,038 16,727 7,518 3,802 727 108.22%
-
Tax Rate 39.14% - - 5.89% 4.28% -1.41% 27.87% -
Total Cost 200,410 111,893 54,669 395,268 273,575 161,229 69,972 101.29%
-
Net Worth 228,645 222,268 225,406 226,473 217,265 213,549 210,470 5.66%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 228,645 222,268 225,406 226,473 217,265 213,549 210,470 5.66%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.08% -3.88% -1.94% 4.06% 2.67% 2.30% 1.03% -
ROE 0.96% -1.88% -0.46% 7.39% 3.46% 1.78% 0.35% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 203.32 108.09 53.82 413.46 282.09 165.62 70.95 101.36%
EPS 2.20 -4.20 -1.04 16.79 7.54 3.82 0.73 108.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2946 2.2306 2.2621 2.2728 2.1804 2.1431 2.1122 5.66%
Adjusted Per Share Value based on latest NOSH - 99,645
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 203.32 108.09 53.82 413.46 282.09 165.62 70.95 101.36%
EPS 2.20 -4.20 -1.04 16.79 7.54 3.82 0.73 108.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2946 2.2306 2.2621 2.2728 2.1804 2.1431 2.1122 5.66%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.60 0.63 0.49 0.69 0.59 0.65 0.43 -
P/RPS 0.30 0.58 0.91 0.17 0.21 0.39 0.61 -37.61%
P/EPS 27.29 -15.00 -47.04 4.11 7.82 17.04 58.94 -40.06%
EY 3.66 -6.66 -2.13 24.33 12.79 5.87 1.70 66.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.22 0.30 0.27 0.30 0.20 19.05%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 30/06/20 26/02/20 26/11/19 27/08/19 29/05/19 -
Price 0.52 0.60 0.63 0.71 0.56 0.58 0.65 -
P/RPS 0.26 0.56 1.17 0.17 0.20 0.35 0.92 -56.83%
P/EPS 23.65 -14.29 -60.48 4.23 7.42 15.20 89.09 -58.59%
EY 4.23 -7.00 -1.65 23.64 13.47 6.58 1.12 141.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.28 0.31 0.26 0.27 0.31 -18.00%

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