[KNUSFOR] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 53.7%
YoY- -60.27%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 91,625 89,744 88,390 90,641 94,546 111,532 108,646 -10.76%
PBT 3,123 2,861 3,327 2,395 2,442 2,557 2,122 29.47%
Tax -2,009 -1,762 -2,317 -1,659 -2,091 -2,230 -1,825 6.63%
NP 1,114 1,099 1,010 736 351 327 297 141.99%
-
NP to SH 1,197 1,177 1,136 913 594 548 482 83.69%
-
Tax Rate 64.33% 61.59% 69.64% 69.27% 85.63% 87.21% 86.00% -
Total Cost 90,511 88,645 87,380 89,905 94,195 111,205 108,349 -11.33%
-
Net Worth 164,189 167,480 100,270 165,515 163,552 166,107 101,666 37.77%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,002 1,002 1,002 1,016 1,016 1,016 1,016 -0.92%
Div Payout % 83.77% 85.19% 88.27% 111.35% 171.16% 185.52% 210.93% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 164,189 167,480 100,270 165,515 163,552 166,107 101,666 37.77%
NOSH 97,999 100,000 100,270 99,111 97,777 99,411 101,666 -2.42%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.22% 1.22% 1.14% 0.81% 0.37% 0.29% 0.27% -
ROE 0.73% 0.70% 1.13% 0.55% 0.36% 0.33% 0.47% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 93.49 89.74 88.15 91.45 96.69 112.19 106.86 -8.54%
EPS 1.22 1.18 1.13 0.92 0.61 0.55 0.47 89.20%
DPS 1.02 1.00 1.00 1.03 1.04 1.02 1.00 1.33%
NAPS 1.6754 1.6748 1.00 1.67 1.6727 1.6709 1.00 41.19%
Adjusted Per Share Value based on latest NOSH - 99,111
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 91.95 90.06 88.70 90.96 94.88 111.93 109.03 -10.76%
EPS 1.20 1.18 1.14 0.92 0.60 0.55 0.48 84.51%
DPS 1.01 1.01 1.01 1.02 1.02 1.02 1.02 -0.65%
NAPS 1.6477 1.6808 1.0063 1.6611 1.6414 1.667 1.0203 37.76%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.95 1.84 1.10 0.75 0.90 0.80 0.86 -
P/RPS 2.09 2.05 1.25 0.82 0.93 0.71 0.80 90.02%
P/EPS 159.65 156.33 97.09 81.42 148.15 145.13 181.40 -8.18%
EY 0.63 0.64 1.03 1.23 0.68 0.69 0.55 9.50%
DY 0.52 0.54 0.91 1.37 1.16 1.28 1.16 -41.51%
P/NAPS 1.16 1.10 1.10 0.45 0.54 0.48 0.86 22.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 27/02/07 28/11/06 29/08/06 29/05/06 27/02/06 -
Price 1.68 1.99 2.19 0.90 0.71 0.88 0.81 -
P/RPS 1.80 2.22 2.48 0.98 0.73 0.78 0.76 77.96%
P/EPS 137.54 169.07 193.30 97.70 116.87 159.64 170.85 -13.49%
EY 0.73 0.59 0.52 1.02 0.86 0.63 0.59 15.29%
DY 0.61 0.50 0.46 1.14 1.46 1.16 1.23 -37.42%
P/NAPS 1.00 1.19 2.19 0.54 0.42 0.53 0.81 15.12%

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