[KNUSFOR] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -59.63%
YoY- 477.56%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 288,819 211,251 126,116 58,210 310,222 214,557 151,822 53.35%
PBT 80,023 62,348 28,622 9,405 23,606 10,562 6,505 430.46%
Tax -24,003 -16,105 -7,465 -2,480 -6,454 -3,722 -2,338 370.36%
NP 56,020 46,243 21,157 6,925 17,152 6,840 4,167 462.71%
-
NP to SH 56,020 46,243 21,157 6,925 17,152 6,840 4,167 462.71%
-
Tax Rate 30.00% 25.83% 26.08% 26.37% 27.34% 35.24% 35.94% -
Total Cost 232,799 165,008 104,959 51,285 293,070 207,717 147,655 35.35%
-
Net Worth 241,481 234,533 209,487 195,215 188,330 178,109 175,392 23.68%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,982 - - - - - - -
Div Payout % 8.89% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 241,481 234,533 209,487 195,215 188,330 178,109 175,392 23.68%
NOSH 99,645 99,640 99,656 99,640 99,661 99,708 99,688 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 19.40% 21.89% 16.78% 11.90% 5.53% 3.19% 2.74% -
ROE 23.20% 19.72% 10.10% 3.55% 9.11% 3.84% 2.38% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 289.85 212.01 126.55 58.42 311.28 215.18 152.30 53.39%
EPS 56.22 46.41 21.23 6.95 17.21 6.86 4.18 462.88%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4234 2.3538 2.1021 1.9592 1.8897 1.7863 1.7594 23.72%
Adjusted Per Share Value based on latest NOSH - 99,640
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 289.85 212.00 126.57 58.42 311.33 215.32 152.36 53.35%
EPS 56.22 46.41 21.23 6.95 17.21 6.86 4.18 462.88%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4234 2.3537 2.1023 1.9591 1.89 1.7874 1.7602 23.68%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.64 1.55 1.65 1.75 1.51 1.71 1.70 -
P/RPS 0.57 0.73 1.30 3.00 0.49 0.79 1.12 -36.17%
P/EPS 2.92 3.34 7.77 25.18 8.77 24.93 40.67 -82.64%
EY 34.28 29.94 12.87 3.97 11.40 4.01 2.46 476.30%
DY 3.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.78 0.89 0.80 0.96 0.97 -21.03%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 21/11/11 26/08/11 26/05/11 28/02/11 29/11/10 27/08/10 -
Price 1.88 1.58 1.63 1.68 1.70 1.73 1.71 -
P/RPS 0.65 0.75 1.29 2.88 0.55 0.80 1.12 -30.35%
P/EPS 3.34 3.40 7.68 24.17 9.88 25.22 40.91 -81.09%
EY 29.90 29.37 13.02 4.14 10.12 3.97 2.44 429.10%
DY 2.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 0.78 0.86 0.90 0.97 0.97 -13.49%

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