[KNUSFOR] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -2.32%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 102,887 90,476 94,399 110,619 116,065 121,870 124,750 -12.06%
PBT 5,256 8,156 10,607 12,295 12,571 12,895 12,340 -43.41%
Tax -930 -1,406 -1,604 -1,647 -1,670 -1,872 -1,586 -29.96%
NP 4,326 6,750 9,003 10,648 10,901 11,023 10,754 -45.53%
-
NP to SH 4,351 6,762 9,003 10,648 10,901 11,023 10,754 -45.32%
-
Tax Rate 17.69% 17.24% 15.12% 13.40% 13.28% 14.52% 12.85% -
Total Cost 98,561 83,726 85,396 99,971 105,164 110,847 113,996 -9.25%
-
Net Worth 167,140 156,616 166,866 165,848 165,105 163,552 155,428 4.96%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 993 993 993 925 925 925 925 4.84%
Div Payout % 22.84% 14.70% 11.04% 8.69% 8.49% 8.40% 8.61% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 167,140 156,616 166,866 165,848 165,105 163,552 155,428 4.96%
NOSH 100,000 93,636 99,384 99,090 98,488 97,666 92,583 5.27%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.20% 7.46% 9.54% 9.63% 9.39% 9.04% 8.62% -
ROE 2.60% 4.32% 5.40% 6.42% 6.60% 6.74% 6.92% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 102.89 96.62 94.98 111.63 117.85 124.78 134.74 -16.46%
EPS 4.35 7.22 9.06 10.75 11.07 11.29 11.62 -48.08%
DPS 0.99 1.06 1.00 0.93 0.94 0.95 1.00 -0.66%
NAPS 1.6714 1.6726 1.679 1.6737 1.6764 1.6746 1.6788 -0.29%
Adjusted Per Share Value based on latest NOSH - 99,090
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 103.25 90.80 94.74 111.01 116.48 122.30 125.19 -12.06%
EPS 4.37 6.79 9.04 10.69 10.94 11.06 10.79 -45.28%
DPS 1.00 1.00 1.00 0.93 0.93 0.93 0.93 4.96%
NAPS 1.6774 1.5717 1.6746 1.6644 1.6569 1.6414 1.5598 4.96%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.91 1.00 1.05 1.20 1.35 1.66 1.80 -
P/RPS 0.88 1.03 1.11 1.07 1.15 1.33 1.34 -24.46%
P/EPS 20.91 13.85 11.59 11.17 12.20 14.71 15.50 22.11%
EY 4.78 7.22 8.63 8.95 8.20 6.80 6.45 -18.12%
DY 1.09 1.06 0.95 0.78 0.70 0.57 0.56 55.95%
P/NAPS 0.54 0.60 0.63 0.72 0.81 0.99 1.07 -36.63%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 25/05/05 28/02/05 30/11/04 23/08/04 21/05/04 30/03/04 -
Price 0.86 0.80 1.02 1.20 1.22 1.39 1.60 -
P/RPS 0.84 0.83 1.07 1.07 1.04 1.11 1.19 -20.73%
P/EPS 19.77 11.08 11.26 11.17 11.02 12.32 13.77 27.29%
EY 5.06 9.03 8.88 8.95 9.07 8.12 7.26 -21.40%
DY 1.16 1.33 0.98 0.78 0.77 0.68 0.62 51.89%
P/NAPS 0.51 0.48 0.61 0.72 0.73 0.83 0.95 -33.97%

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