[KNUSFOR] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -32.71%
YoY- -5.0%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 105,095 49,633 30,929 19,848 77,568 85,135 67,906 33.62%
PBT 16,857 4,568 3,020 7,732 17,675 33,726 19,217 -8.32%
Tax -8,387 -2,023 -975 -1,153 -7,898 -8,640 -4,985 41.23%
NP 8,470 2,545 2,045 6,579 9,777 25,086 14,232 -29.13%
-
NP to SH 8,470 2,545 2,045 6,579 9,777 25,086 14,232 -29.13%
-
Tax Rate 49.75% 44.29% 32.28% 14.91% 44.68% 25.62% 25.94% -
Total Cost 96,625 47,088 28,884 13,269 67,791 60,049 53,674 47.72%
-
Net Worth 259,395 199,290 199,290 255,051 241,531 234,501 209,503 15.23%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,982 - - - 4,983 - - -
Div Payout % 58.82% - - - 50.97% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 259,395 199,290 199,290 255,051 241,531 234,501 209,503 15.23%
NOSH 99,645 99,645 99,645 99,645 99,666 99,626 99,663 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.06% 5.13% 6.61% 33.15% 12.60% 29.47% 20.96% -
ROE 3.27% 1.28% 1.03% 2.58% 4.05% 10.70% 6.79% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 105.47 49.81 31.04 19.92 77.83 85.45 68.14 33.63%
EPS 8.50 2.55 2.05 6.60 9.81 25.18 14.28 -29.12%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.6032 2.00 2.00 2.5596 2.4234 2.3538 2.1021 15.24%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 105.47 49.81 31.04 19.92 77.84 85.44 68.15 33.61%
EPS 8.50 2.55 2.05 6.60 9.81 25.18 14.28 -29.12%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.6032 2.00 2.00 2.5596 2.4239 2.3534 2.1025 15.23%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.65 1.72 1.80 1.94 1.64 1.55 1.65 -
P/RPS 1.56 3.45 5.80 9.74 2.11 1.81 2.42 -25.27%
P/EPS 19.41 67.34 87.71 29.38 16.72 6.16 11.55 41.12%
EY 5.15 1.48 1.14 3.40 5.98 16.25 8.65 -29.11%
DY 3.03 0.00 0.00 0.00 3.05 0.00 0.00 -
P/NAPS 0.63 0.86 0.90 0.76 0.68 0.66 0.78 -13.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 30/08/12 28/05/12 29/02/12 21/11/11 26/08/11 -
Price 1.60 1.68 1.81 1.94 1.88 1.58 1.63 -
P/RPS 1.52 3.37 5.83 9.74 2.42 1.85 2.39 -25.94%
P/EPS 18.82 65.78 88.19 29.38 19.16 6.27 11.41 39.38%
EY 5.31 1.52 1.13 3.40 5.22 15.94 8.76 -28.26%
DY 3.13 0.00 0.00 0.00 2.66 0.00 0.00 -
P/NAPS 0.61 0.84 0.91 0.76 0.78 0.67 0.78 -15.05%

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