[KNUSFOR] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 285.78%
YoY- 201.87%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 85,135 67,906 58,210 95,665 62,735 77,464 74,358 9.43%
PBT 33,726 19,217 9,405 13,044 4,057 4,038 2,467 470.82%
Tax -8,640 -4,985 -2,480 -2,732 -1,384 -1,070 -1,268 258.99%
NP 25,086 14,232 6,925 10,312 2,673 2,968 1,199 657.88%
-
NP to SH 25,086 14,232 6,925 10,312 2,673 2,968 1,199 657.88%
-
Tax Rate 25.62% 25.94% 26.37% 20.94% 34.11% 26.50% 51.40% -
Total Cost 60,049 53,674 51,285 85,353 60,062 74,496 73,159 -12.32%
-
Net Worth 234,501 209,503 195,215 99,632 178,163 175,231 172,815 22.54%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 234,501 209,503 195,215 99,632 178,163 175,231 172,815 22.54%
NOSH 99,626 99,663 99,640 99,632 99,738 99,597 99,916 -0.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 29.47% 20.96% 11.90% 10.78% 4.26% 3.83% 1.61% -
ROE 10.70% 6.79% 3.55% 10.35% 1.50% 1.69% 0.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 85.45 68.14 58.42 96.02 62.90 77.78 74.42 9.64%
EPS 25.18 14.28 6.95 10.35 2.68 2.98 1.20 659.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3538 2.1021 1.9592 1.00 1.7863 1.7594 1.7296 22.78%
Adjusted Per Share Value based on latest NOSH - 99,632
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 85.44 68.15 58.42 96.01 62.96 77.74 74.62 9.43%
EPS 25.18 14.28 6.95 10.35 2.68 2.98 1.20 659.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3534 2.1025 1.9591 0.9999 1.788 1.7586 1.7343 22.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.55 1.65 1.75 1.51 1.71 1.70 1.60 -
P/RPS 1.81 2.42 3.00 1.57 2.72 2.19 2.15 -10.83%
P/EPS 6.16 11.55 25.18 14.59 63.81 57.05 133.33 -87.10%
EY 16.25 8.65 3.97 6.85 1.57 1.75 0.75 675.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.89 1.51 0.96 0.97 0.93 -20.42%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 26/08/11 26/05/11 28/02/11 29/11/10 27/08/10 31/05/10 -
Price 1.58 1.63 1.68 1.70 1.73 1.71 1.45 -
P/RPS 1.85 2.39 2.88 1.77 2.75 2.20 1.95 -3.44%
P/EPS 6.27 11.41 24.17 16.43 64.55 57.38 120.83 -86.06%
EY 15.94 8.76 4.14 6.09 1.55 1.74 0.83 615.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 0.86 1.70 0.97 0.97 0.84 -13.98%

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