[KNUSFOR] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 20.52%
YoY- 0.91%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 110,619 116,065 121,870 124,750 105,817 113,737 112,438 -1.07%
PBT 12,295 12,571 12,895 12,340 11,415 12,298 12,751 -2.39%
Tax -1,647 -1,670 -1,872 -1,586 -2,492 -3,068 -3,177 -35.38%
NP 10,648 10,901 11,023 10,754 8,923 9,230 9,574 7.32%
-
NP to SH 10,648 10,901 11,023 10,754 8,923 9,230 9,574 7.32%
-
Tax Rate 13.40% 13.28% 14.52% 12.85% 21.83% 24.95% 24.92% -
Total Cost 99,971 105,164 110,847 113,996 96,894 104,507 102,864 -1.87%
-
Net Worth 165,848 165,105 163,552 155,428 155,618 130,279 129,576 17.83%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 925 925 925 925 752 752 752 14.75%
Div Payout % 8.69% 8.49% 8.40% 8.61% 8.43% 8.15% 7.86% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 165,848 165,105 163,552 155,428 155,618 130,279 129,576 17.83%
NOSH 99,090 98,488 97,666 92,583 93,576 73,972 74,107 21.30%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.63% 9.39% 9.04% 8.62% 8.43% 8.12% 8.51% -
ROE 6.42% 6.60% 6.74% 6.92% 5.73% 7.08% 7.39% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 111.63 117.85 124.78 134.74 113.08 153.76 151.72 -18.45%
EPS 10.75 11.07 11.29 11.62 9.54 12.48 12.92 -11.50%
DPS 0.93 0.94 0.95 1.00 0.80 1.00 1.00 -4.71%
NAPS 1.6737 1.6764 1.6746 1.6788 1.663 1.7612 1.7485 -2.86%
Adjusted Per Share Value based on latest NOSH - 92,583
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 111.01 116.48 122.30 125.19 106.19 114.14 112.84 -1.08%
EPS 10.69 10.94 11.06 10.79 8.95 9.26 9.61 7.33%
DPS 0.93 0.93 0.93 0.93 0.75 0.75 0.75 15.37%
NAPS 1.6644 1.6569 1.6414 1.5598 1.5617 1.3074 1.3004 17.83%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.20 1.35 1.66 1.80 1.62 1.40 1.29 -
P/RPS 1.07 1.15 1.33 1.34 1.43 0.91 0.85 16.53%
P/EPS 11.17 12.20 14.71 15.50 16.99 11.22 9.99 7.70%
EY 8.95 8.20 6.80 6.45 5.89 8.91 10.01 -7.17%
DY 0.78 0.70 0.57 0.56 0.50 0.71 0.78 0.00%
P/NAPS 0.72 0.81 0.99 1.07 0.97 0.79 0.74 -1.80%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 23/08/04 21/05/04 30/03/04 17/11/03 28/08/03 21/04/03 -
Price 1.20 1.22 1.39 1.60 1.98 1.85 1.29 -
P/RPS 1.07 1.04 1.11 1.19 1.75 1.20 0.85 16.53%
P/EPS 11.17 11.02 12.32 13.77 20.76 14.83 9.99 7.70%
EY 8.95 9.07 8.12 7.26 4.82 6.74 10.01 -7.17%
DY 0.78 0.77 0.68 0.62 0.41 0.54 0.78 0.00%
P/NAPS 0.72 0.73 0.83 0.95 1.19 1.05 0.74 -1.80%

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