[KNUSFOR] QoQ TTM Result on 30-Jun-2005 [#2]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
TTM Result
Revenue	111,532	108,646	106,951	102,887	90,476	94,399	110,619	0.54%
YoY %	2.66%	1.58%	3.95%	13.72%	-4.16%	-14.66%	-	-
Horiz. %	100.83%	98.22%	96.68%	93.01%	81.79%	85.34%	100.00%	-
PBT	2,557	2,122	3,332	5,256	8,156	10,607	12,295	-64.93%
YoY %	20.50%	-36.31%	-36.61%	-35.56%	-23.11%	-13.73%	-	-
Horiz. %	20.80%	17.26%	27.10%	42.75%	66.34%	86.27%	100.00%	-
Tax	-2,230	-1,825	-1,157	-930	-1,406	-1,604	-1,647	22.41%
YoY %	-22.19%	-57.74%	-24.41%	33.85%	12.34%	2.61%	-	-
Horiz. %	135.40%	110.81%	70.25%	56.47%	85.37%	97.39%	100.00%	-
NP	327	297	2,175	4,326	6,750	9,003	10,648	-90.21%
YoY %	10.10%	-86.34%	-49.72%	-35.91%	-25.02%	-15.45%	-	-
Horiz. %	3.07%	2.79%	20.43%	40.63%	63.39%	84.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	548	482	2,298	4,351	6,762	9,003	10,648	-86.18%
YoY %	13.69%	-79.03%	-47.18%	-35.66%	-24.89%	-15.45%	-	-
Horiz. %	5.15%	4.53%	21.58%	40.86%	63.50%	84.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	87.21%	86.00%	34.72%	17.69%	17.24%	15.12%	13.40%	-
YoY %	1.41%	147.70%	96.27%	2.61%	14.02%	12.84%	-	-
Horiz. %	650.82%	641.79%	259.10%	132.01%	128.66%	112.84%	100.00%	-
Total Cost	111,205	108,349	104,776	98,561	83,726	85,396	99,971	7.36%
YoY %	2.64%	3.41%	6.31%	17.72%	-1.96%	-14.58%	-	-
Horiz. %	111.24%	108.38%	104.81%	98.59%	83.75%	85.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	166,107	101,666	162,726	167,140	156,616	166,866	165,848	0.10%
YoY %	63.39%	-37.52%	-2.64%	6.72%	-6.14%	0.61%	-	-
Horiz. %	100.16%	61.30%	98.12%	100.78%	94.43%	100.61%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	1,016	1,016	993	993	993	993	925	6.46%
YoY %	0.00%	2.32%	0.00%	0.00%	0.00%	7.35%	-	-
Horiz. %	109.84%	109.84%	107.35%	107.35%	107.35%	107.35%	100.00%	-
Div Payout %	185.52%	210.93%	43.25%	22.84%	14.70%	11.04%	8.69%	-
YoY %	-12.05%	387.70%	89.36%	55.37%	33.15%	27.04%	-	-
Horiz. %	2,134.87%	2,427.27%	497.70%	262.83%	169.16%	127.04%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	166,107	101,666	162,726	167,140	156,616	166,866	165,848	0.10%
YoY %	63.39%	-37.52%	-2.64%	6.72%	-6.14%	0.61%	-	-
Horiz. %	100.16%	61.30%	98.12%	100.78%	94.43%	100.61%	100.00%	-
NOSH	99,411	101,666	97,692	100,000	93,636	99,384	99,090	0.21%
YoY %	-2.22%	4.07%	-2.31%	6.80%	-5.78%	0.30%	-	-
Horiz. %	100.32%	102.60%	98.59%	100.92%	94.50%	100.30%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	0.29%	0.27%	2.03%	4.20%	7.46%	9.54%	9.63%	-
YoY %	7.41%	-86.70%	-51.67%	-43.70%	-21.80%	-0.93%	-	-
Horiz. %	3.01%	2.80%	21.08%	43.61%	77.47%	99.07%	100.00%	-
ROE	0.33%	0.47%	1.41%	2.60%	4.32%	5.40%	6.42%	-
YoY %	-29.79%	-66.67%	-45.77%	-39.81%	-20.00%	-15.89%	-	-
Horiz. %	5.14%	7.32%	21.96%	40.50%	67.29%	84.11%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	112.19	106.86	109.48	102.89	96.62	94.98	111.63	0.33%
YoY %	4.99%	-2.39%	6.40%	6.49%	1.73%	-14.92%	-	-
Horiz. %	100.50%	95.73%	98.07%	92.17%	86.55%	85.08%	100.00%	-
EPS	0.55	0.47	2.35	4.35	7.22	9.06	10.75	-86.24%
YoY %	17.02%	-80.00%	-45.98%	-39.75%	-20.31%	-15.72%	-	-
Horiz. %	5.12%	4.37%	21.86%	40.47%	67.16%	84.28%	100.00%	-
DPS	1.02	1.00	1.02	0.99	1.06	1.00	0.93	6.35%
YoY %	2.00%	-1.96%	3.03%	-6.60%	6.00%	7.53%	-	-
Horiz. %	109.68%	107.53%	109.68%	106.45%	113.98%	107.53%	100.00%	-
NAPS	1.6709	1.00	1.6657	1.6714	1.6726	1.679	1.6737	-0.11%
YoY %	67.09%	-39.97%	-0.34%	-0.07%	-0.38%	0.32%	-	-
Horiz. %	99.83%	59.75%	99.52%	99.86%	99.93%	100.32%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 100,000
RPS	111.93	109.03	107.33	103.25	90.80	94.74	111.01	0.55%
YoY %	2.66%	1.58%	3.95%	13.71%	-4.16%	-14.66%	-	-
Horiz. %	100.83%	98.22%	96.68%	93.01%	81.79%	85.34%	100.00%	-
EPS	0.55	0.48	2.31	4.37	6.79	9.04	10.69	-86.19%
YoY %	14.58%	-79.22%	-47.14%	-35.64%	-24.89%	-15.43%	-	-
Horiz. %	5.14%	4.49%	21.61%	40.88%	63.52%	84.57%	100.00%	-
DPS	1.02	1.02	1.00	1.00	1.00	1.00	0.93	6.35%
YoY %	0.00%	2.00%	0.00%	0.00%	0.00%	7.53%	-	-
Horiz. %	109.68%	109.68%	107.53%	107.53%	107.53%	107.53%	100.00%	-
NAPS	1.667	1.0203	1.6331	1.6774	1.5717	1.6746	1.6644	0.10%
YoY %	63.38%	-37.52%	-2.64%	6.73%	-6.14%	0.61%	-	-
Horiz. %	100.16%	61.30%	98.12%	100.78%	94.43%	100.61%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	0.80	0.86	0.90	0.91	1.00	1.05	1.20	-
P/RPS	0.71	0.80	0.82	0.88	1.03	1.11	1.07	-23.94%
YoY %	-11.25%	-2.44%	-6.82%	-14.56%	-7.21%	3.74%	-	-
Horiz. %	66.36%	74.77%	76.64%	82.24%	96.26%	103.74%	100.00%	-
P/EPS	145.13	181.40	38.26	20.91	13.85	11.59	11.17	453.53%
YoY %	-19.99%	374.12%	82.97%	50.97%	19.50%	3.76%	-	-
Horiz. %	1,299.28%	1,623.99%	342.52%	187.20%	123.99%	103.76%	100.00%	-
EY	0.69	0.55	2.61	4.78	7.22	8.63	8.95	-81.91%
YoY %	25.45%	-78.93%	-45.40%	-33.80%	-16.34%	-3.58%	-	-
Horiz. %	7.71%	6.15%	29.16%	53.41%	80.67%	96.42%	100.00%	-
DY	1.28	1.16	1.13	1.09	1.06	0.95	0.78	39.16%
YoY %	10.34%	2.65%	3.67%	2.83%	11.58%	21.79%	-	-
Horiz. %	164.10%	148.72%	144.87%	139.74%	135.90%	121.79%	100.00%	-
P/NAPS	0.48	0.86	0.54	0.54	0.60	0.63	0.72	-23.70%
YoY %	-44.19%	59.26%	0.00%	-10.00%	-4.76%	-12.50%	-	-
Horiz. %	66.67%	119.44%	75.00%	75.00%	83.33%	87.50%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/05/06	27/02/06	30/11/05	30/08/05	25/05/05	28/02/05	30/11/04	-
Price	0.88	0.81	0.89	0.86	0.80	1.02	1.20	-
P/RPS	0.78	0.76	0.81	0.84	0.83	1.07	1.07	-19.01%
YoY %	2.63%	-6.17%	-3.57%	1.20%	-22.43%	0.00%	-	-
Horiz. %	72.90%	71.03%	75.70%	78.50%	77.57%	100.00%	100.00%	-
P/EPS	159.64	170.85	37.84	19.77	11.08	11.26	11.17	489.87%
YoY %	-6.56%	351.51%	91.40%	78.43%	-1.60%	0.81%	-	-
Horiz. %	1,429.19%	1,529.54%	338.76%	176.99%	99.19%	100.81%	100.00%	-
EY	0.63	0.59	2.64	5.06	9.03	8.88	8.95	-82.97%
YoY %	6.78%	-77.65%	-47.83%	-43.96%	1.69%	-0.78%	-	-
Horiz. %	7.04%	6.59%	29.50%	56.54%	100.89%	99.22%	100.00%	-
DY	1.16	1.23	1.14	1.16	1.33	0.98	0.78	30.32%
YoY %	-5.69%	7.89%	-1.72%	-12.78%	35.71%	25.64%	-	-
Horiz. %	148.72%	157.69%	146.15%	148.72%	170.51%	125.64%	100.00%	-
P/NAPS	0.53	0.81	0.53	0.51	0.48	0.61	0.72	-18.48%
YoY %	-34.57%	52.83%	3.92%	6.25%	-21.31%	-15.28%	-	-
Horiz. %	73.61%	112.50%	73.61%	70.83%	66.67%	84.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos