[KNUSFOR] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -95.6%
YoY- -11.98%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 409,755 256,948 143,722 62,762 297,267 271,072 208,548 56.67%
PBT 44,024 15,934 8,910 2,503 34,765 37,408 30,172 28.55%
Tax -16,111 -8,377 -5,744 -1,482 -11,539 -14,753 -10,437 33.46%
NP 27,913 7,557 3,166 1,021 23,226 22,655 19,735 25.92%
-
NP to SH 27,913 7,557 3,166 1,021 23,226 22,655 19,735 25.92%
-
Tax Rate 36.60% 52.57% 64.47% 59.21% 33.19% 39.44% 34.59% -
Total Cost 381,842 249,391 140,556 61,741 274,041 248,417 188,813 59.71%
-
Net Worth 294,002 273,645 274,008 272,090 271,074 270,506 272,568 5.16%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,982 - - - 4,982 - - -
Div Payout % 17.85% - - - 21.45% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 294,002 273,645 274,008 272,090 271,074 270,506 272,568 5.16%
NOSH 99,645 99,645 99,559 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.81% 2.94% 2.20% 1.63% 7.81% 8.36% 9.46% -
ROE 9.49% 2.76% 1.16% 0.38% 8.57% 8.38% 7.24% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 411.21 257.86 144.36 62.99 298.33 272.04 209.29 56.67%
EPS 28.01 7.58 3.18 1.02 23.31 22.74 19.81 25.89%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.9505 2.7462 2.7522 2.7306 2.7204 2.7147 2.7354 5.16%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 411.21 257.86 144.23 62.99 298.33 272.04 209.29 56.67%
EPS 28.01 7.58 3.18 1.02 23.31 22.74 19.81 25.89%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.9505 2.7462 2.7498 2.7306 2.7204 2.7147 2.7354 5.16%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.53 1.84 1.78 1.80 1.81 1.67 1.55 -
P/RPS 0.37 0.71 1.23 2.86 0.61 0.61 0.74 -36.92%
P/EPS 5.46 24.26 55.97 175.67 7.77 7.35 7.83 -21.31%
EY 18.31 4.12 1.79 0.57 12.88 13.61 12.78 27.00%
DY 3.27 0.00 0.00 0.00 2.76 0.00 0.00 -
P/NAPS 0.52 0.67 0.65 0.66 0.67 0.62 0.57 -5.92%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 25/11/14 28/08/14 27/05/14 27/02/14 29/11/13 30/08/13 -
Price 1.70 1.60 1.82 1.83 1.89 1.80 1.50 -
P/RPS 0.41 0.62 1.26 2.91 0.63 0.66 0.72 -31.22%
P/EPS 6.07 21.10 57.23 178.60 8.11 7.92 7.57 -13.65%
EY 16.48 4.74 1.75 0.56 12.33 12.63 13.20 15.89%
DY 2.94 0.00 0.00 0.00 2.65 0.00 0.00 -
P/NAPS 0.58 0.58 0.66 0.67 0.69 0.66 0.55 3.59%

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