[KNUSFOR] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 24.42%
YoY- 135.68%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 86,854 91,625 89,744 88,390 90,641 94,546 111,532 -15.34%
PBT 4,058 3,123 2,861 3,327 2,395 2,442 2,557 36.01%
Tax -3,008 -2,009 -1,762 -2,317 -1,659 -2,091 -2,230 22.05%
NP 1,050 1,114 1,099 1,010 736 351 327 117.49%
-
NP to SH 1,097 1,197 1,177 1,136 913 594 548 58.76%
-
Tax Rate 74.13% 64.33% 61.59% 69.64% 69.27% 85.63% 87.21% -
Total Cost 85,804 90,511 88,645 87,380 89,905 94,195 111,205 -15.86%
-
Net Worth 165,229 164,189 167,480 100,270 165,515 163,552 166,107 -0.35%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,002 1,002 1,002 1,002 1,016 1,016 1,016 -0.91%
Div Payout % 91.40% 83.77% 85.19% 88.27% 111.35% 171.16% 185.52% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 165,229 164,189 167,480 100,270 165,515 163,552 166,107 -0.35%
NOSH 98,857 97,999 100,000 100,270 99,111 97,777 99,411 -0.37%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.21% 1.22% 1.22% 1.14% 0.81% 0.37% 0.29% -
ROE 0.66% 0.73% 0.70% 1.13% 0.55% 0.36% 0.33% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 87.86 93.49 89.74 88.15 91.45 96.69 112.19 -15.02%
EPS 1.11 1.22 1.18 1.13 0.92 0.61 0.55 59.63%
DPS 1.00 1.02 1.00 1.00 1.03 1.04 1.02 -1.31%
NAPS 1.6714 1.6754 1.6748 1.00 1.67 1.6727 1.6709 0.01%
Adjusted Per Share Value based on latest NOSH - 100,270
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 87.16 91.95 90.06 88.70 90.96 94.88 111.93 -15.34%
EPS 1.10 1.20 1.18 1.14 0.92 0.60 0.55 58.67%
DPS 1.01 1.01 1.01 1.01 1.02 1.02 1.02 -0.65%
NAPS 1.6582 1.6477 1.6808 1.0063 1.6611 1.6414 1.667 -0.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.60 1.95 1.84 1.10 0.75 0.90 0.80 -
P/RPS 1.82 2.09 2.05 1.25 0.82 0.93 0.71 87.19%
P/EPS 144.19 159.65 156.33 97.09 81.42 148.15 145.13 -0.43%
EY 0.69 0.63 0.64 1.03 1.23 0.68 0.69 0.00%
DY 0.62 0.52 0.54 0.91 1.37 1.16 1.28 -38.29%
P/NAPS 0.96 1.16 1.10 1.10 0.45 0.54 0.48 58.67%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 29/08/07 28/05/07 27/02/07 28/11/06 29/08/06 29/05/06 -
Price 1.60 1.68 1.99 2.19 0.90 0.71 0.88 -
P/RPS 1.82 1.80 2.22 2.48 0.98 0.73 0.78 75.83%
P/EPS 144.19 137.54 169.07 193.30 97.70 116.87 159.64 -6.55%
EY 0.69 0.73 0.59 0.52 1.02 0.86 0.63 6.24%
DY 0.62 0.61 0.50 0.46 1.14 1.46 1.16 -34.11%
P/NAPS 0.96 1.00 1.19 2.19 0.54 0.42 0.53 48.53%

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