[KNUSFOR] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -3.33%
YoY- -6.87%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 116,065 121,870 124,750 105,817 113,737 112,438 113,145 1.71%
PBT 12,571 12,895 12,340 11,415 12,298 12,751 14,540 -9.25%
Tax -1,670 -1,872 -1,586 -2,492 -3,068 -3,177 -3,883 -43.05%
NP 10,901 11,023 10,754 8,923 9,230 9,574 10,657 1.52%
-
NP to SH 10,901 11,023 10,754 8,923 9,230 9,574 10,657 1.52%
-
Tax Rate 13.28% 14.52% 12.85% 21.83% 24.95% 24.92% 26.71% -
Total Cost 105,164 110,847 113,996 96,894 104,507 102,864 102,488 1.73%
-
Net Worth 165,105 163,552 155,428 155,618 130,279 129,576 75,222 68.97%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 925 925 925 752 752 752 752 14.81%
Div Payout % 8.49% 8.40% 8.61% 8.43% 8.15% 7.86% 7.06% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 165,105 163,552 155,428 155,618 130,279 129,576 75,222 68.97%
NOSH 98,488 97,666 92,583 93,576 73,972 74,107 75,222 19.70%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.39% 9.04% 8.62% 8.43% 8.12% 8.51% 9.42% -
ROE 6.60% 6.74% 6.92% 5.73% 7.08% 7.39% 14.17% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 117.85 124.78 134.74 113.08 153.76 151.72 150.41 -15.02%
EPS 11.07 11.29 11.62 9.54 12.48 12.92 14.17 -15.18%
DPS 0.94 0.95 1.00 0.80 1.00 1.00 1.00 -4.04%
NAPS 1.6764 1.6746 1.6788 1.663 1.7612 1.7485 1.00 41.16%
Adjusted Per Share Value based on latest NOSH - 93,576
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 116.48 122.30 125.19 106.19 114.14 112.84 113.55 1.71%
EPS 10.94 11.06 10.79 8.95 9.26 9.61 10.69 1.55%
DPS 0.93 0.93 0.93 0.75 0.75 0.75 0.75 15.43%
NAPS 1.6569 1.6414 1.5598 1.5617 1.3074 1.3004 0.7549 68.97%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.35 1.66 1.80 1.62 1.40 1.29 1.44 -
P/RPS 1.15 1.33 1.34 1.43 0.91 0.85 0.96 12.80%
P/EPS 12.20 14.71 15.50 16.99 11.22 9.99 10.16 12.98%
EY 8.20 6.80 6.45 5.89 8.91 10.01 9.84 -11.45%
DY 0.70 0.57 0.56 0.50 0.71 0.78 0.69 0.96%
P/NAPS 0.81 0.99 1.07 0.97 0.79 0.74 1.44 -31.88%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 21/05/04 30/03/04 17/11/03 28/08/03 21/04/03 18/02/03 -
Price 1.22 1.39 1.60 1.98 1.85 1.29 1.35 -
P/RPS 1.04 1.11 1.19 1.75 1.20 0.85 0.90 10.12%
P/EPS 11.02 12.32 13.77 20.76 14.83 9.99 9.53 10.17%
EY 9.07 8.12 7.26 4.82 6.74 10.01 10.49 -9.24%
DY 0.77 0.68 0.62 0.41 0.54 0.78 0.74 2.68%
P/NAPS 0.73 0.83 0.95 1.19 1.05 0.74 1.35 -33.65%

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