[KNUSFOR] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -0.62%
YoY- 143.35%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 189,681 177,978 213,480 250,457 288,819 306,916 284,516 -23.59%
PBT 25,795 32,995 62,153 78,350 80,023 75,392 45,723 -31.60%
Tax -10,358 -12,049 -18,666 -22,676 -24,003 -18,837 -11,581 -7.13%
NP 15,437 20,946 43,487 55,674 56,020 56,555 34,142 -40.94%
-
NP to SH 15,437 20,946 43,487 55,674 56,020 56,555 34,142 -40.94%
-
Tax Rate 40.16% 36.52% 30.03% 28.94% 30.00% 24.99% 25.33% -
Total Cost 174,244 157,032 169,993 194,783 232,799 250,361 250,374 -21.38%
-
Net Worth 199,294 199,290 199,290 255,051 241,531 234,501 209,503 -3.26%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,982 4,983 4,983 4,983 4,983 - - -
Div Payout % 32.28% 23.79% 11.46% 8.95% 8.90% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 199,294 199,290 199,290 255,051 241,531 234,501 209,503 -3.26%
NOSH 99,645 99,645 99,645 99,645 99,645 99,626 99,663 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.14% 11.77% 20.37% 22.23% 19.40% 18.43% 12.00% -
ROE 7.75% 10.51% 21.82% 21.83% 23.19% 24.12% 16.30% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 190.35 178.61 214.24 251.35 289.79 308.07 285.48 -23.58%
EPS 15.49 21.02 43.64 55.87 56.21 56.77 34.26 -40.94%
DPS 5.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.5596 2.4234 2.3538 2.1021 -3.25%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 190.36 178.61 214.24 251.35 289.85 308.01 285.53 -23.59%
EPS 15.49 21.02 43.64 55.87 56.22 56.76 34.26 -40.94%
DPS 5.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.5596 2.4239 2.3534 2.1025 -3.26%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.65 1.72 1.80 1.94 1.64 1.55 1.65 -
P/RPS 0.87 0.96 0.84 0.77 0.57 0.50 0.58 30.87%
P/EPS 10.65 8.18 4.12 3.47 2.92 2.73 4.82 69.23%
EY 9.39 12.22 24.25 28.80 34.27 36.62 20.76 -40.93%
DY 3.03 2.91 2.78 2.58 3.05 0.00 0.00 -
P/NAPS 0.83 0.86 0.90 0.76 0.68 0.66 0.78 4.20%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 30/08/12 28/05/12 29/02/12 21/11/11 26/08/11 -
Price 1.60 1.68 1.81 1.94 1.88 1.58 1.63 -
P/RPS 0.84 0.94 0.84 0.77 0.65 0.51 0.57 29.34%
P/EPS 10.33 7.99 4.15 3.47 3.34 2.78 4.76 67.22%
EY 9.68 12.51 24.11 28.80 29.90 35.93 21.02 -40.22%
DY 3.13 2.98 2.76 2.58 2.66 0.00 0.00 -
P/NAPS 0.80 0.84 0.91 0.76 0.78 0.67 0.78 1.69%

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