[KNUSFOR] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 33.38%
YoY- 197.58%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 288,819 306,916 284,516 294,074 310,222 313,953 298,784 -2.22%
PBT 80,023 75,392 45,723 30,544 23,606 14,879 13,968 219.15%
Tax -24,003 -18,837 -11,581 -7,666 -6,454 -4,623 -4,155 220.92%
NP 56,020 56,555 34,142 22,878 17,152 10,256 9,813 218.40%
-
NP to SH 56,020 56,555 34,142 22,878 17,152 10,256 9,813 218.40%
-
Tax Rate 30.00% 24.99% 25.33% 25.10% 27.34% 31.07% 29.75% -
Total Cost 232,799 250,361 250,374 271,196 293,070 303,697 288,971 -13.38%
-
Net Worth 241,531 234,501 209,503 195,215 99,632 178,163 175,231 23.78%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,983 - - - - - - -
Div Payout % 8.90% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 241,531 234,501 209,503 195,215 99,632 178,163 175,231 23.78%
NOSH 99,645 99,626 99,663 99,640 99,632 99,738 99,597 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 19.40% 18.43% 12.00% 7.78% 5.53% 3.27% 3.28% -
ROE 23.19% 24.12% 16.30% 11.72% 17.22% 5.76% 5.60% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 289.79 308.07 285.48 295.14 311.37 314.78 299.99 -2.27%
EPS 56.21 56.77 34.26 22.96 17.22 10.28 9.85 218.32%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4234 2.3538 2.1021 1.9592 1.00 1.7863 1.7594 23.72%
Adjusted Per Share Value based on latest NOSH - 99,640
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 289.85 308.01 285.53 295.12 311.33 315.07 299.85 -2.22%
EPS 56.22 56.76 34.26 22.96 17.21 10.29 9.85 218.36%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4239 2.3534 2.1025 1.9591 0.9999 1.788 1.7586 23.77%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.64 1.55 1.65 1.75 1.51 1.71 1.70 -
P/RPS 0.57 0.50 0.58 0.59 0.48 0.54 0.57 0.00%
P/EPS 2.92 2.73 4.82 7.62 8.77 16.63 17.25 -69.30%
EY 34.27 36.62 20.76 13.12 11.40 6.01 5.80 225.77%
DY 3.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.78 0.89 1.51 0.96 0.97 -21.03%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 21/11/11 26/08/11 26/05/11 28/02/11 29/11/10 27/08/10 -
Price 1.88 1.58 1.63 1.68 1.70 1.73 1.71 -
P/RPS 0.65 0.51 0.57 0.57 0.55 0.55 0.57 9.12%
P/EPS 3.34 2.78 4.76 7.32 9.87 16.82 17.36 -66.57%
EY 29.90 35.93 21.02 13.67 10.13 5.94 5.76 198.90%
DY 2.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 0.78 0.86 1.70 0.97 0.97 -13.49%

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