[KNUSFOR] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 24.45%
YoY- -89.85%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 155,025 53,523 105,095 49,633 30,929 19,848 77,568 58.73%
PBT 27,620 2,552 16,857 4,568 3,020 7,732 17,675 34.69%
Tax -9,045 -1,392 -8,387 -2,023 -975 -1,153 -7,898 9.47%
NP 18,575 1,160 8,470 2,545 2,045 6,579 9,777 53.45%
-
NP to SH 18,575 1,160 8,470 2,545 2,045 6,579 9,777 53.45%
-
Tax Rate 32.75% 54.55% 49.75% 44.29% 32.28% 14.91% 44.68% -
Total Cost 136,450 52,363 96,625 47,088 28,884 13,269 67,791 59.48%
-
Net Worth 272,568 253,985 259,395 199,290 199,290 255,051 241,531 8.40%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 4,982 - - - 4,983 -
Div Payout % - - 58.82% - - - 50.97% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 272,568 253,985 259,395 199,290 199,290 255,051 241,531 8.40%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,666 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.98% 2.17% 8.06% 5.13% 6.61% 33.15% 12.60% -
ROE 6.81% 0.46% 3.27% 1.28% 1.03% 2.58% 4.05% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 155.58 53.71 105.47 49.81 31.04 19.92 77.83 58.75%
EPS 18.64 1.16 8.50 2.55 2.05 6.60 9.81 53.46%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.7354 2.5489 2.6032 2.00 2.00 2.5596 2.4234 8.41%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 155.58 53.71 105.47 49.81 31.04 19.92 77.84 58.73%
EPS 18.64 1.16 8.50 2.55 2.05 6.60 9.81 53.46%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.7354 2.5489 2.6032 2.00 2.00 2.5596 2.4239 8.40%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.55 1.60 1.65 1.72 1.80 1.94 1.64 -
P/RPS 1.00 2.98 1.56 3.45 5.80 9.74 2.11 -39.24%
P/EPS 8.31 137.44 19.41 67.34 87.71 29.38 16.72 -37.28%
EY 12.03 0.73 5.15 1.48 1.14 3.40 5.98 59.42%
DY 0.00 0.00 3.03 0.00 0.00 0.00 3.05 -
P/NAPS 0.57 0.63 0.63 0.86 0.90 0.76 0.68 -11.10%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 28/02/13 26/11/12 30/08/12 28/05/12 29/02/12 -
Price 1.50 1.65 1.60 1.68 1.81 1.94 1.88 -
P/RPS 0.96 3.07 1.52 3.37 5.83 9.74 2.42 -46.04%
P/EPS 8.05 141.74 18.82 65.78 88.19 29.38 19.16 -43.93%
EY 12.43 0.71 5.31 1.52 1.13 3.40 5.22 78.41%
DY 0.00 0.00 3.13 0.00 0.00 0.00 2.66 -
P/NAPS 0.55 0.65 0.61 0.84 0.91 0.76 0.78 -20.79%

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