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

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -24.89%
YoY- -38.66%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 108,646 106,951 102,887 90,476 94,399 110,619 116,065 -4.29%
PBT 2,122 3,332 5,256 8,156 10,607 12,295 12,571 -69.35%
Tax -1,825 -1,157 -930 -1,406 -1,604 -1,647 -1,670 6.07%
NP 297 2,175 4,326 6,750 9,003 10,648 10,901 -90.88%
-
NP to SH 482 2,298 4,351 6,762 9,003 10,648 10,901 -87.42%
-
Tax Rate 86.00% 34.72% 17.69% 17.24% 15.12% 13.40% 13.28% -
Total Cost 108,349 104,776 98,561 83,726 85,396 99,971 105,164 2.00%
-
Net Worth 101,666 162,726 167,140 156,616 166,866 165,848 165,105 -27.55%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,016 993 993 993 993 925 925 6.43%
Div Payout % 210.93% 43.25% 22.84% 14.70% 11.04% 8.69% 8.49% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 101,666 162,726 167,140 156,616 166,866 165,848 165,105 -27.55%
NOSH 101,666 97,692 100,000 93,636 99,384 99,090 98,488 2.13%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.27% 2.03% 4.20% 7.46% 9.54% 9.63% 9.39% -
ROE 0.47% 1.41% 2.60% 4.32% 5.40% 6.42% 6.60% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 106.86 109.48 102.89 96.62 94.98 111.63 117.85 -6.30%
EPS 0.47 2.35 4.35 7.22 9.06 10.75 11.07 -87.75%
DPS 1.00 1.02 0.99 1.06 1.00 0.93 0.94 4.19%
NAPS 1.00 1.6657 1.6714 1.6726 1.679 1.6737 1.6764 -29.07%
Adjusted Per Share Value based on latest NOSH - 93,636
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 109.03 107.33 103.25 90.80 94.74 111.01 116.48 -4.29%
EPS 0.48 2.31 4.37 6.79 9.04 10.69 10.94 -87.48%
DPS 1.02 1.00 1.00 1.00 1.00 0.93 0.93 6.33%
NAPS 1.0203 1.6331 1.6774 1.5717 1.6746 1.6644 1.6569 -27.55%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
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%
P/EPS 181.40 38.26 20.91 13.85 11.59 11.17 12.20 501.70%
EY 0.55 2.61 4.78 7.22 8.63 8.95 8.20 -83.41%
DY 1.16 1.13 1.09 1.06 0.95 0.78 0.70 39.90%
P/NAPS 0.86 0.54 0.54 0.60 0.63 0.72 0.81 4.06%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
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%
P/EPS 170.85 37.84 19.77 11.08 11.26 11.17 11.02 518.66%
EY 0.59 2.64 5.06 9.03 8.88 8.95 9.07 -83.74%
DY 1.23 1.14 1.16 1.33 0.98 0.78 0.77 36.53%
P/NAPS 0.81 0.53 0.51 0.48 0.61 0.72 0.73 7.15%

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