[KNUSFOR] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 8.39%
YoY- -86.35%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 89,744 88,390 90,641 94,546 111,532 108,646 106,951 -11.04%
PBT 2,861 3,327 2,395 2,442 2,557 2,122 3,332 -9.66%
Tax -1,762 -2,317 -1,659 -2,091 -2,230 -1,825 -1,157 32.40%
NP 1,099 1,010 736 351 327 297 2,175 -36.58%
-
NP to SH 1,177 1,136 913 594 548 482 2,298 -36.01%
-
Tax Rate 61.59% 69.64% 69.27% 85.63% 87.21% 86.00% 34.72% -
Total Cost 88,645 87,380 89,905 94,195 111,205 108,349 104,776 -10.55%
-
Net Worth 167,480 100,270 165,515 163,552 166,107 101,666 162,726 1.94%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,002 1,002 1,016 1,016 1,016 1,016 993 0.60%
Div Payout % 85.19% 88.27% 111.35% 171.16% 185.52% 210.93% 43.25% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 167,480 100,270 165,515 163,552 166,107 101,666 162,726 1.94%
NOSH 100,000 100,270 99,111 97,777 99,411 101,666 97,692 1.57%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.22% 1.14% 0.81% 0.37% 0.29% 0.27% 2.03% -
ROE 0.70% 1.13% 0.55% 0.36% 0.33% 0.47% 1.41% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 89.74 88.15 91.45 96.69 112.19 106.86 109.48 -12.42%
EPS 1.18 1.13 0.92 0.61 0.55 0.47 2.35 -36.85%
DPS 1.00 1.00 1.03 1.04 1.02 1.00 1.02 -1.31%
NAPS 1.6748 1.00 1.67 1.6727 1.6709 1.00 1.6657 0.36%
Adjusted Per Share Value based on latest NOSH - 97,777
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 90.06 88.70 90.96 94.88 111.93 109.03 107.33 -11.04%
EPS 1.18 1.14 0.92 0.60 0.55 0.48 2.31 -36.12%
DPS 1.01 1.01 1.02 1.02 1.02 1.02 1.00 0.66%
NAPS 1.6808 1.0063 1.6611 1.6414 1.667 1.0203 1.6331 1.93%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.84 1.10 0.75 0.90 0.80 0.86 0.90 -
P/RPS 2.05 1.25 0.82 0.93 0.71 0.80 0.82 84.30%
P/EPS 156.33 97.09 81.42 148.15 145.13 181.40 38.26 155.80%
EY 0.64 1.03 1.23 0.68 0.69 0.55 2.61 -60.85%
DY 0.54 0.91 1.37 1.16 1.28 1.16 1.13 -38.90%
P/NAPS 1.10 1.10 0.45 0.54 0.48 0.86 0.54 60.76%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 28/11/06 29/08/06 29/05/06 27/02/06 30/11/05 -
Price 1.99 2.19 0.90 0.71 0.88 0.81 0.89 -
P/RPS 2.22 2.48 0.98 0.73 0.78 0.76 0.81 95.96%
P/EPS 169.07 193.30 97.70 116.87 159.64 170.85 37.84 171.52%
EY 0.59 0.52 1.02 0.86 0.63 0.59 2.64 -63.20%
DY 0.50 0.46 1.14 1.46 1.16 1.23 1.14 -42.30%
P/NAPS 1.19 2.19 0.54 0.42 0.53 0.81 0.53 71.55%

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