[KNUSFOR] QoQ TTM Result on 31-Mar-2005 [#1]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
TTM Result
Revenue	108,646	106,951	102,887	90,476	94,399	110,619	116,065	-4.29%
YoY %	1.58%	3.95%	13.72%	-4.16%	-14.66%	-4.69%	-	-
Horiz. %	93.61%	92.15%	88.65%	77.95%	81.33%	95.31%	100.00%	-
PBT	2,122	3,332	5,256	8,156	10,607	12,295	12,571	-69.35%
YoY %	-36.31%	-36.61%	-35.56%	-23.11%	-13.73%	-2.20%	-	-
Horiz. %	16.88%	26.51%	41.81%	64.88%	84.38%	97.80%	100.00%	-
Tax	-1,825	-1,157	-930	-1,406	-1,604	-1,647	-1,670	6.07%
YoY %	-57.74%	-24.41%	33.85%	12.34%	2.61%	1.38%	-	-
Horiz. %	109.28%	69.28%	55.69%	84.19%	96.05%	98.62%	100.00%	-
NP	297	2,175	4,326	6,750	9,003	10,648	10,901	-90.88%
YoY %	-86.34%	-49.72%	-35.91%	-25.02%	-15.45%	-2.32%	-	-
Horiz. %	2.72%	19.95%	39.68%	61.92%	82.59%	97.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	482	2,298	4,351	6,762	9,003	10,648	10,901	-87.42%
YoY %	-79.03%	-47.18%	-35.66%	-24.89%	-15.45%	-2.32%	-	-
Horiz. %	4.42%	21.08%	39.91%	62.03%	82.59%	97.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	86.00%	34.72%	17.69%	17.24%	15.12%	13.40%	13.28%	-
YoY %	147.70%	96.27%	2.61%	14.02%	12.84%	0.90%	-	-
Horiz. %	647.59%	261.45%	133.21%	129.82%	113.86%	100.90%	100.00%	-
Total Cost	108,349	104,776	98,561	83,726	85,396	99,971	105,164	2.00%
YoY %	3.41%	6.31%	17.72%	-1.96%	-14.58%	-4.94%	-	-
Horiz. %	103.03%	99.63%	93.72%	79.61%	81.20%	95.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,666	162,726	167,140	156,616	166,866	165,848	165,105	-27.55%
YoY %	-37.52%	-2.64%	6.72%	-6.14%	0.61%	0.45%	-	-
Horiz. %	61.58%	98.56%	101.23%	94.86%	101.07%	100.45%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	1,016	993	993	993	993	925	925	6.43%
YoY %	2.32%	0.00%	0.00%	0.00%	7.35%	0.00%	-	-
Horiz. %	109.84%	107.35%	107.35%	107.35%	107.35%	100.00%	100.00%	-
Div Payout %	210.93%	43.25%	22.84%	14.70%	11.04%	8.69%	8.49%	-
YoY %	387.70%	89.36%	55.37%	33.15%	27.04%	2.36%	-	-
Horiz. %	2,484.45%	509.42%	269.02%	173.14%	130.04%	102.36%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	101,666	162,726	167,140	156,616	166,866	165,848	165,105	-27.55%
YoY %	-37.52%	-2.64%	6.72%	-6.14%	0.61%	0.45%	-	-
Horiz. %	61.58%	98.56%	101.23%	94.86%	101.07%	100.45%	100.00%	-
NOSH	101,666	97,692	100,000	93,636	99,384	99,090	98,488	2.13%
YoY %	4.07%	-2.31%	6.80%	-5.78%	0.30%	0.61%	-	-
Horiz. %	103.23%	99.19%	101.54%	95.07%	100.91%	100.61%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	0.27%	2.03%	4.20%	7.46%	9.54%	9.63%	9.39%	-
YoY %	-86.70%	-51.67%	-43.70%	-21.80%	-0.93%	2.56%	-	-
Horiz. %	2.88%	21.62%	44.73%	79.45%	101.60%	102.56%	100.00%	-
ROE	0.47%	1.41%	2.60%	4.32%	5.40%	6.42%	6.60%	-
YoY %	-66.67%	-45.77%	-39.81%	-20.00%	-15.89%	-2.73%	-	-
Horiz. %	7.12%	21.36%	39.39%	65.45%	81.82%	97.27%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	106.86	109.48	102.89	96.62	94.98	111.63	117.85	-6.30%
YoY %	-2.39%	6.40%	6.49%	1.73%	-14.92%	-5.28%	-	-
Horiz. %	90.67%	92.90%	87.31%	81.99%	80.59%	94.72%	100.00%	-
EPS	0.47	2.35	4.35	7.22	9.06	10.75	11.07	-87.75%
YoY %	-80.00%	-45.98%	-39.75%	-20.31%	-15.72%	-2.89%	-	-
Horiz. %	4.25%	21.23%	39.30%	65.22%	81.84%	97.11%	100.00%	-
DPS	1.00	1.02	0.99	1.06	1.00	0.93	0.94	4.19%
YoY %	-1.96%	3.03%	-6.60%	6.00%	7.53%	-1.06%	-	-
Horiz. %	106.38%	108.51%	105.32%	112.77%	106.38%	98.94%	100.00%	-
NAPS	1.00	1.6657	1.6714	1.6726	1.679	1.6737	1.6764	-29.07%
YoY %	-39.97%	-0.34%	-0.07%	-0.38%	0.32%	-0.16%	-	-
Horiz. %	59.65%	99.36%	99.70%	99.77%	100.16%	99.84%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 93,636
RPS	109.03	107.33	103.25	90.80	94.74	111.01	116.48	-4.29%
YoY %	1.58%	3.95%	13.71%	-4.16%	-14.66%	-4.70%	-	-
Horiz. %	93.60%	92.14%	88.64%	77.95%	81.34%	95.30%	100.00%	-
EPS	0.48	2.31	4.37	6.79	9.04	10.69	10.94	-87.48%
YoY %	-79.22%	-47.14%	-35.64%	-24.89%	-15.43%	-2.29%	-	-
Horiz. %	4.39%	21.12%	39.95%	62.07%	82.63%	97.71%	100.00%	-
DPS	1.02	1.00	1.00	1.00	1.00	0.93	0.93	6.33%
YoY %	2.00%	0.00%	0.00%	0.00%	7.53%	0.00%	-	-
Horiz. %	109.68%	107.53%	107.53%	107.53%	107.53%	100.00%	100.00%	-
NAPS	1.0203	1.6331	1.6774	1.5717	1.6746	1.6644	1.6569	-27.55%
YoY %	-37.52%	-2.64%	6.73%	-6.14%	0.61%	0.45%	-	-
Horiz. %	61.58%	98.56%	101.24%	94.86%	101.07%	100.45%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	0.86	0.90	0.91	1.00	1.05	1.20	1.35	-
P/RPS	0.80	0.82	0.88	1.03	1.11	1.07	1.15	-21.43%
YoY %	-2.44%	-6.82%	-14.56%	-7.21%	3.74%	-6.96%	-	-
Horiz. %	69.57%	71.30%	76.52%	89.57%	96.52%	93.04%	100.00%	-
P/EPS	181.40	38.26	20.91	13.85	11.59	11.17	12.20	501.70%
YoY %	374.12%	82.97%	50.97%	19.50%	3.76%	-8.44%	-	-
Horiz. %	1,486.89%	313.61%	171.39%	113.52%	95.00%	91.56%	100.00%	-
EY	0.55	2.61	4.78	7.22	8.63	8.95	8.20	-83.41%
YoY %	-78.93%	-45.40%	-33.80%	-16.34%	-3.58%	9.15%	-	-
Horiz. %	6.71%	31.83%	58.29%	88.05%	105.24%	109.15%	100.00%	-
DY	1.16	1.13	1.09	1.06	0.95	0.78	0.70	39.90%
YoY %	2.65%	3.67%	2.83%	11.58%	21.79%	11.43%	-	-
Horiz. %	165.71%	161.43%	155.71%	151.43%	135.71%	111.43%	100.00%	-
P/NAPS	0.86	0.54	0.54	0.60	0.63	0.72	0.81	4.06%
YoY %	59.26%	0.00%	-10.00%	-4.76%	-12.50%	-11.11%	-	-
Horiz. %	106.17%	66.67%	66.67%	74.07%	77.78%	88.89%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/02/06	30/11/05	30/08/05	25/05/05	28/02/05	30/11/04	23/08/04	-
Price	0.81	0.89	0.86	0.80	1.02	1.20	1.22	-
P/RPS	0.76	0.81	0.84	0.83	1.07	1.07	1.04	-18.82%
YoY %	-6.17%	-3.57%	1.20%	-22.43%	0.00%	2.88%	-	-
Horiz. %	73.08%	77.88%	80.77%	79.81%	102.88%	102.88%	100.00%	-
P/EPS	170.85	37.84	19.77	11.08	11.26	11.17	11.02	518.66%
YoY %	351.51%	91.40%	78.43%	-1.60%	0.81%	1.36%	-	-
Horiz. %	1,550.36%	343.38%	179.40%	100.54%	102.18%	101.36%	100.00%	-
EY	0.59	2.64	5.06	9.03	8.88	8.95	9.07	-83.74%
YoY %	-77.65%	-47.83%	-43.96%	1.69%	-0.78%	-1.32%	-	-
Horiz. %	6.50%	29.11%	55.79%	99.56%	97.91%	98.68%	100.00%	-
DY	1.23	1.14	1.16	1.33	0.98	0.78	0.77	36.53%
YoY %	7.89%	-1.72%	-12.78%	35.71%	25.64%	1.30%	-	-
Horiz. %	159.74%	148.05%	150.65%	172.73%	127.27%	101.30%	100.00%	-
P/NAPS	0.81	0.53	0.51	0.48	0.61	0.72	0.73	7.15%
YoY %	52.83%	3.92%	6.25%	-21.31%	-15.28%	-1.37%	-	-
Horiz. %	110.96%	72.60%	69.86%	65.75%	83.56%	98.63%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos