[KNUSFOR] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 65.65%
YoY- 451.43%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 213,480 250,457 288,819 306,916 284,516 294,074 310,222 -22.07%
PBT 62,153 78,350 80,023 75,392 45,723 30,544 23,606 90.78%
Tax -18,666 -22,676 -24,003 -18,837 -11,581 -7,666 -6,454 103.12%
NP 43,487 55,674 56,020 56,555 34,142 22,878 17,152 86.04%
-
NP to SH 43,487 55,674 56,020 56,555 34,142 22,878 17,152 86.04%
-
Tax Rate 30.03% 28.94% 30.00% 24.99% 25.33% 25.10% 27.34% -
Total Cost 169,993 194,783 232,799 250,361 250,374 271,196 293,070 -30.47%
-
Net Worth 199,290 255,051 241,531 234,501 209,503 195,215 99,632 58.82%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 4,983 4,983 4,983 - - - - -
Div Payout % 11.46% 8.95% 8.90% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 199,290 255,051 241,531 234,501 209,503 195,215 99,632 58.82%
NOSH 99,645 99,645 99,645 99,626 99,663 99,640 99,632 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.37% 22.23% 19.40% 18.43% 12.00% 7.78% 5.53% -
ROE 21.82% 21.83% 23.19% 24.12% 16.30% 11.72% 17.22% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 214.24 251.35 289.79 308.07 285.48 295.14 311.37 -22.07%
EPS 43.64 55.87 56.21 56.77 34.26 22.96 17.22 85.98%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.5596 2.4234 2.3538 2.1021 1.9592 1.00 58.80%
Adjusted Per Share Value based on latest NOSH - 99,626
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 214.24 251.35 289.85 308.01 285.53 295.12 311.33 -22.07%
EPS 43.64 55.87 56.22 56.76 34.26 22.96 17.21 86.05%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.5596 2.4239 2.3534 2.1025 1.9591 0.9999 58.81%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.80 1.94 1.64 1.55 1.65 1.75 1.51 -
P/RPS 0.84 0.77 0.57 0.50 0.58 0.59 0.48 45.26%
P/EPS 4.12 3.47 2.92 2.73 4.82 7.62 8.77 -39.59%
EY 24.25 28.80 34.27 36.62 20.76 13.12 11.40 65.47%
DY 2.78 2.58 3.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.76 0.68 0.66 0.78 0.89 1.51 -29.19%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 29/02/12 21/11/11 26/08/11 26/05/11 28/02/11 -
Price 1.81 1.94 1.88 1.58 1.63 1.68 1.70 -
P/RPS 0.84 0.77 0.65 0.51 0.57 0.57 0.55 32.65%
P/EPS 4.15 3.47 3.34 2.78 4.76 7.32 9.87 -43.90%
EY 24.11 28.80 29.90 35.93 21.02 13.67 10.13 78.35%
DY 2.76 2.58 2.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.76 0.78 0.67 0.78 0.86 1.70 -34.09%

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