[KNUSFOR] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.41%
YoY- 28.54%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 232,441 306,506 297,267 360,343 347,452 223,356 189,681 14.55%
PBT 13,503 34,716 34,765 47,883 45,215 20,615 25,795 -35.12%
Tax -6,846 -11,629 -11,539 -20,960 -18,667 -10,597 -10,358 -24.18%
NP 6,657 23,087 23,226 26,923 26,548 10,018 15,437 -43.00%
-
NP to SH 6,657 23,087 23,226 26,923 26,548 10,018 15,437 -43.00%
-
Tax Rate 50.70% 33.50% 33.19% 43.77% 41.28% 51.40% 40.16% -
Total Cost 225,784 283,419 274,041 333,420 320,904 213,338 174,244 18.91%
-
Net Worth 274,242 272,090 271,074 270,506 272,568 253,985 199,294 23.78%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,982 4,982 4,982 4,982 4,982 4,982 4,982 0.00%
Div Payout % 74.84% 21.58% 21.45% 18.51% 18.77% 49.73% 32.28% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 274,242 272,090 271,074 270,506 272,568 253,985 199,294 23.78%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.86% 7.53% 7.81% 7.47% 7.64% 4.49% 8.14% -
ROE 2.43% 8.49% 8.57% 9.95% 9.74% 3.94% 7.75% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 233.27 307.60 298.33 361.63 348.69 224.15 190.35 14.55%
EPS 6.68 23.17 23.31 27.02 26.64 10.05 15.49 -43.00%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.7522 2.7306 2.7204 2.7147 2.7354 2.5489 2.00 23.79%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 233.27 307.60 298.33 361.63 348.69 224.15 190.36 14.55%
EPS 6.68 23.17 23.31 27.02 26.64 10.05 15.49 -43.00%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.7522 2.7306 2.7204 2.7147 2.7354 2.5489 2.00 23.79%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.78 1.80 1.81 1.67 1.55 1.60 1.65 -
P/RPS 0.76 0.59 0.61 0.46 0.44 0.71 0.87 -8.64%
P/EPS 26.64 7.77 7.77 6.18 5.82 15.91 10.65 84.58%
EY 3.75 12.87 12.88 16.18 17.19 6.28 9.39 -45.86%
DY 2.81 2.78 2.76 2.99 3.23 3.13 3.03 -4.91%
P/NAPS 0.65 0.66 0.67 0.62 0.57 0.63 0.83 -15.07%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 27/05/14 27/02/14 29/11/13 30/08/13 27/05/13 28/02/13 -
Price 1.82 1.83 1.89 1.80 1.50 1.65 1.60 -
P/RPS 0.78 0.59 0.63 0.50 0.43 0.74 0.84 -4.83%
P/EPS 27.24 7.90 8.11 6.66 5.63 16.41 10.33 91.20%
EY 3.67 12.66 12.33 15.01 17.76 6.09 9.68 -47.70%
DY 2.75 2.73 2.65 2.78 3.33 3.03 3.13 -8.28%
P/NAPS 0.66 0.67 0.69 0.66 0.55 0.65 0.80 -12.06%

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