[KNUSFOR] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -84.28%
YoY- 14.73%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 80,960 62,762 26,195 62,524 155,025 53,523 105,095 -16.00%
PBT 6,407 2,503 -2,643 7,236 27,620 2,552 16,857 -47.62%
Tax -4,262 -1,482 3,214 -4,316 -9,045 -1,392 -8,387 -36.39%
NP 2,145 1,021 571 2,920 18,575 1,160 8,470 -60.07%
-
NP to SH 2,145 1,021 571 2,920 18,575 1,160 8,470 -60.07%
-
Tax Rate 66.52% 59.21% - 59.65% 32.75% 54.55% 49.75% -
Total Cost 78,815 61,741 25,624 59,604 136,450 52,363 96,625 -12.73%
-
Net Worth 274,242 272,090 271,074 270,506 272,568 253,985 259,395 3.79%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,982 - - - 4,982 -
Div Payout % - - 872.55% - - - 58.82% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 274,242 272,090 271,074 270,506 272,568 253,985 259,395 3.79%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.65% 1.63% 2.18% 4.67% 11.98% 2.17% 8.06% -
ROE 0.78% 0.38% 0.21% 1.08% 6.81% 0.46% 3.27% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 81.25 62.99 26.29 62.75 155.58 53.71 105.47 -16.00%
EPS 2.15 1.02 0.57 2.93 18.64 1.16 8.50 -60.10%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.7522 2.7306 2.7204 2.7147 2.7354 2.5489 2.6032 3.79%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 81.25 62.99 26.29 62.75 155.58 53.71 105.47 -16.00%
EPS 2.15 1.02 0.57 2.93 18.64 1.16 8.50 -60.10%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.7522 2.7306 2.7204 2.7147 2.7354 2.5489 2.6032 3.79%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.78 1.80 1.81 1.67 1.55 1.60 1.65 -
P/RPS 2.19 2.86 6.89 2.66 1.00 2.98 1.56 25.45%
P/EPS 82.69 175.67 315.86 56.99 8.31 137.44 19.41 163.49%
EY 1.21 0.57 0.32 1.75 12.03 0.73 5.15 -62.02%
DY 0.00 0.00 2.76 0.00 0.00 0.00 3.03 -
P/NAPS 0.65 0.66 0.67 0.62 0.57 0.63 0.63 2.11%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 27/05/14 27/02/14 29/11/13 30/08/13 27/05/13 28/02/13 -
Price 1.82 1.83 1.89 1.80 1.50 1.65 1.60 -
P/RPS 2.24 2.91 7.19 2.87 0.96 3.07 1.52 29.59%
P/EPS 84.55 178.60 329.82 61.42 8.05 141.74 18.82 173.01%
EY 1.18 0.56 0.30 1.63 12.43 0.71 5.31 -63.41%
DY 0.00 0.00 2.65 0.00 0.00 0.00 3.13 -
P/NAPS 0.66 0.67 0.69 0.66 0.55 0.65 0.61 5.40%

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