[KNUSFOR] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 13.69%
YoY- -91.9%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 88,390 90,641 94,546 111,532 108,646 106,951 102,887 -9.60%
PBT 3,327 2,395 2,442 2,557 2,122 3,332 5,256 -26.21%
Tax -2,317 -1,659 -2,091 -2,230 -1,825 -1,157 -930 83.47%
NP 1,010 736 351 327 297 2,175 4,326 -61.98%
-
NP to SH 1,136 913 594 548 482 2,298 4,351 -59.04%
-
Tax Rate 69.64% 69.27% 85.63% 87.21% 86.00% 34.72% 17.69% -
Total Cost 87,380 89,905 94,195 111,205 108,349 104,776 98,561 -7.69%
-
Net Worth 100,270 165,515 163,552 166,107 101,666 162,726 167,140 -28.80%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,002 1,016 1,016 1,016 1,016 993 993 0.60%
Div Payout % 88.27% 111.35% 171.16% 185.52% 210.93% 43.25% 22.84% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 100,270 165,515 163,552 166,107 101,666 162,726 167,140 -28.80%
NOSH 100,270 99,111 97,777 99,411 101,666 97,692 100,000 0.17%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.14% 0.81% 0.37% 0.29% 0.27% 2.03% 4.20% -
ROE 1.13% 0.55% 0.36% 0.33% 0.47% 1.41% 2.60% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 88.15 91.45 96.69 112.19 106.86 109.48 102.89 -9.76%
EPS 1.13 0.92 0.61 0.55 0.47 2.35 4.35 -59.18%
DPS 1.00 1.03 1.04 1.02 1.00 1.02 0.99 0.67%
NAPS 1.00 1.67 1.6727 1.6709 1.00 1.6657 1.6714 -28.93%
Adjusted Per Share Value based on latest NOSH - 99,411
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 88.70 90.96 94.88 111.93 109.03 107.33 103.25 -9.60%
EPS 1.14 0.92 0.60 0.55 0.48 2.31 4.37 -59.07%
DPS 1.01 1.02 1.02 1.02 1.02 1.00 1.00 0.66%
NAPS 1.0063 1.6611 1.6414 1.667 1.0203 1.6331 1.6774 -28.80%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.10 0.75 0.90 0.80 0.86 0.90 0.91 -
P/RPS 1.25 0.82 0.93 0.71 0.80 0.82 0.88 26.28%
P/EPS 97.09 81.42 148.15 145.13 181.40 38.26 20.91 177.54%
EY 1.03 1.23 0.68 0.69 0.55 2.61 4.78 -63.95%
DY 0.91 1.37 1.16 1.28 1.16 1.13 1.09 -11.30%
P/NAPS 1.10 0.45 0.54 0.48 0.86 0.54 0.54 60.48%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 29/08/06 29/05/06 27/02/06 30/11/05 30/08/05 -
Price 2.19 0.90 0.71 0.88 0.81 0.89 0.86 -
P/RPS 2.48 0.98 0.73 0.78 0.76 0.81 0.84 105.39%
P/EPS 193.30 97.70 116.87 159.64 170.85 37.84 19.77 355.35%
EY 0.52 1.02 0.86 0.63 0.59 2.64 5.06 -77.96%
DY 0.46 1.14 1.46 1.16 1.23 1.14 1.16 -45.93%
P/NAPS 2.19 0.54 0.42 0.53 0.81 0.53 0.51 163.48%

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