[KNUSFOR] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -26.3%
YoY- -72.44%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 360,343 347,452 223,356 189,681 177,978 213,480 250,457 27.41%
PBT 47,883 45,215 20,615 25,795 32,995 62,153 78,350 -27.96%
Tax -20,960 -18,667 -10,597 -10,358 -12,049 -18,666 -22,676 -5.10%
NP 26,923 26,548 10,018 15,437 20,946 43,487 55,674 -38.36%
-
NP to SH 26,923 26,548 10,018 15,437 20,946 43,487 55,674 -38.36%
-
Tax Rate 43.77% 41.28% 51.40% 40.16% 36.52% 30.03% 28.94% -
Total Cost 333,420 320,904 213,338 174,244 157,032 169,993 194,783 43.04%
-
Net Worth 270,506 272,568 253,985 199,294 199,290 199,290 255,051 3.99%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 4,982 4,982 4,982 4,982 4,983 4,983 4,983 -0.01%
Div Payout % 18.51% 18.77% 49.73% 32.28% 23.79% 11.46% 8.95% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 270,506 272,568 253,985 199,294 199,290 199,290 255,051 3.99%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.47% 7.64% 4.49% 8.14% 11.77% 20.37% 22.23% -
ROE 9.95% 9.74% 3.94% 7.75% 10.51% 21.82% 21.83% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 361.63 348.69 224.15 190.35 178.61 214.24 251.35 27.41%
EPS 27.02 26.64 10.05 15.49 21.02 43.64 55.87 -38.35%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.7147 2.7354 2.5489 2.00 2.00 2.00 2.5596 3.99%
Adjusted Per Share Value based on latest NOSH - 99,645
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 361.63 348.69 224.15 190.36 178.61 214.24 251.35 27.41%
EPS 27.02 26.64 10.05 15.49 21.02 43.64 55.87 -38.35%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.7147 2.7354 2.5489 2.00 2.00 2.00 2.5596 3.99%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.67 1.55 1.60 1.65 1.72 1.80 1.94 -
P/RPS 0.46 0.44 0.71 0.87 0.96 0.84 0.77 -29.04%
P/EPS 6.18 5.82 15.91 10.65 8.18 4.12 3.47 46.87%
EY 16.18 17.19 6.28 9.39 12.22 24.25 28.80 -31.89%
DY 2.99 3.23 3.13 3.03 2.91 2.78 2.58 10.32%
P/NAPS 0.62 0.57 0.63 0.83 0.86 0.90 0.76 -12.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 27/05/13 28/02/13 26/11/12 30/08/12 28/05/12 -
Price 1.80 1.50 1.65 1.60 1.68 1.81 1.94 -
P/RPS 0.50 0.43 0.74 0.84 0.94 0.84 0.77 -24.99%
P/EPS 6.66 5.63 16.41 10.33 7.99 4.15 3.47 54.37%
EY 15.01 17.76 6.09 9.68 12.51 24.11 28.80 -35.21%
DY 2.78 3.33 3.03 3.13 2.98 2.76 2.58 5.09%
P/NAPS 0.66 0.55 0.65 0.80 0.84 0.91 0.76 -8.96%

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