[KNUSFOR] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 49.24%
YoY- 247.93%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 250,457 288,819 306,916 284,516 294,074 310,222 313,953 -13.97%
PBT 78,350 80,023 75,392 45,723 30,544 23,606 14,879 202.36%
Tax -22,676 -24,003 -18,837 -11,581 -7,666 -6,454 -4,623 188.40%
NP 55,674 56,020 56,555 34,142 22,878 17,152 10,256 208.55%
-
NP to SH 55,674 56,020 56,555 34,142 22,878 17,152 10,256 208.55%
-
Tax Rate 28.94% 30.00% 24.99% 25.33% 25.10% 27.34% 31.07% -
Total Cost 194,783 232,799 250,361 250,374 271,196 293,070 303,697 -25.60%
-
Net Worth 255,051 241,531 234,501 209,503 195,215 99,632 178,163 26.99%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 4,983 4,983 - - - - - -
Div Payout % 8.95% 8.90% - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 255,051 241,531 234,501 209,503 195,215 99,632 178,163 26.99%
NOSH 99,645 99,645 99,626 99,663 99,640 99,632 99,738 -0.06%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 22.23% 19.40% 18.43% 12.00% 7.78% 5.53% 3.27% -
ROE 21.83% 23.19% 24.12% 16.30% 11.72% 17.22% 5.76% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 251.35 289.79 308.07 285.48 295.14 311.37 314.78 -13.91%
EPS 55.87 56.21 56.77 34.26 22.96 17.22 10.28 208.79%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5596 2.4234 2.3538 2.1021 1.9592 1.00 1.7863 27.07%
Adjusted Per Share Value based on latest NOSH - 99,663
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 251.35 289.85 308.01 285.53 295.12 311.33 315.07 -13.97%
EPS 55.87 56.22 56.76 34.26 22.96 17.21 10.29 208.59%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5596 2.4239 2.3534 2.1025 1.9591 0.9999 1.788 26.99%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.94 1.64 1.55 1.65 1.75 1.51 1.71 -
P/RPS 0.77 0.57 0.50 0.58 0.59 0.48 0.54 26.65%
P/EPS 3.47 2.92 2.73 4.82 7.62 8.77 16.63 -64.78%
EY 28.80 34.27 36.62 20.76 13.12 11.40 6.01 183.96%
DY 2.58 3.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.68 0.66 0.78 0.89 1.51 0.96 -14.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 29/02/12 21/11/11 26/08/11 26/05/11 28/02/11 29/11/10 -
Price 1.94 1.88 1.58 1.63 1.68 1.70 1.73 -
P/RPS 0.77 0.65 0.51 0.57 0.57 0.55 0.55 25.12%
P/EPS 3.47 3.34 2.78 4.76 7.32 9.87 16.82 -65.05%
EY 28.80 29.90 35.93 21.02 13.67 10.13 5.94 186.18%
DY 2.58 2.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.67 0.78 0.86 1.70 0.97 -14.99%

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