[KNUSFOR] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -86.3%
YoY- -82.37%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 26,195 62,524 155,025 53,523 105,095 49,633 30,929 -10.45%
PBT -2,643 7,236 27,620 2,552 16,857 4,568 3,020 -
Tax 3,214 -4,316 -9,045 -1,392 -8,387 -2,023 -975 -
NP 571 2,920 18,575 1,160 8,470 2,545 2,045 -57.18%
-
NP to SH 571 2,920 18,575 1,160 8,470 2,545 2,045 -57.18%
-
Tax Rate - 59.65% 32.75% 54.55% 49.75% 44.29% 32.28% -
Total Cost 25,624 59,604 136,450 52,363 96,625 47,088 28,884 -7.65%
-
Net Worth 271,074 270,506 272,568 253,985 259,395 199,290 199,290 22.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,982 - - - 4,982 - - -
Div Payout % 872.55% - - - 58.82% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 271,074 270,506 272,568 253,985 259,395 199,290 199,290 22.69%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.18% 4.67% 11.98% 2.17% 8.06% 5.13% 6.61% -
ROE 0.21% 1.08% 6.81% 0.46% 3.27% 1.28% 1.03% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.29 62.75 155.58 53.71 105.47 49.81 31.04 -10.45%
EPS 0.57 2.93 18.64 1.16 8.50 2.55 2.05 -57.30%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.7204 2.7147 2.7354 2.5489 2.6032 2.00 2.00 22.69%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.29 62.75 155.58 53.71 105.47 49.81 31.04 -10.45%
EPS 0.57 2.93 18.64 1.16 8.50 2.55 2.05 -57.30%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.7204 2.7147 2.7354 2.5489 2.6032 2.00 2.00 22.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.81 1.67 1.55 1.60 1.65 1.72 1.80 -
P/RPS 6.89 2.66 1.00 2.98 1.56 3.45 5.80 12.13%
P/EPS 315.86 56.99 8.31 137.44 19.41 67.34 87.71 134.39%
EY 0.32 1.75 12.03 0.73 5.15 1.48 1.14 -57.02%
DY 2.76 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 0.67 0.62 0.57 0.63 0.63 0.86 0.90 -17.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 27/05/13 28/02/13 26/11/12 30/08/12 -
Price 1.89 1.80 1.50 1.65 1.60 1.68 1.81 -
P/RPS 7.19 2.87 0.96 3.07 1.52 3.37 5.83 14.95%
P/EPS 329.82 61.42 8.05 141.74 18.82 65.78 88.19 140.35%
EY 0.30 1.63 12.43 0.71 5.31 1.52 1.13 -58.59%
DY 2.65 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.69 0.66 0.55 0.65 0.61 0.84 0.91 -16.80%

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