[KNUSFOR] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -35.1%
YoY- -82.01%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 297,267 360,343 347,452 223,356 189,681 177,978 213,480 24.62%
PBT 34,765 47,883 45,215 20,615 25,795 32,995 62,153 -32.04%
Tax -11,539 -20,960 -18,667 -10,597 -10,358 -12,049 -18,666 -27.36%
NP 23,226 26,923 26,548 10,018 15,437 20,946 43,487 -34.09%
-
NP to SH 23,226 26,923 26,548 10,018 15,437 20,946 43,487 -34.09%
-
Tax Rate 33.19% 43.77% 41.28% 51.40% 40.16% 36.52% 30.03% -
Total Cost 274,041 333,420 320,904 213,338 174,244 157,032 169,993 37.36%
-
Net Worth 271,074 270,506 272,568 253,985 199,294 199,290 199,290 22.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,982 4,982 4,982 4,982 4,982 4,983 4,983 -0.01%
Div Payout % 21.45% 18.51% 18.77% 49.73% 32.28% 23.79% 11.46% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 271,074 270,506 272,568 253,985 199,294 199,290 199,290 22.69%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.81% 7.47% 7.64% 4.49% 8.14% 11.77% 20.37% -
ROE 8.57% 9.95% 9.74% 3.94% 7.75% 10.51% 21.82% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 298.33 361.63 348.69 224.15 190.35 178.61 214.24 24.62%
EPS 23.31 27.02 26.64 10.05 15.49 21.02 43.64 -34.09%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.7204 2.7147 2.7354 2.5489 2.00 2.00 2.00 22.69%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 298.33 361.63 348.69 224.15 190.36 178.61 214.24 24.62%
EPS 23.31 27.02 26.64 10.05 15.49 21.02 43.64 -34.09%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.7204 2.7147 2.7354 2.5489 2.00 2.00 2.00 22.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.81 1.67 1.55 1.60 1.65 1.72 1.80 -
P/RPS 0.61 0.46 0.44 0.71 0.87 0.96 0.84 -19.16%
P/EPS 7.77 6.18 5.82 15.91 10.65 8.18 4.12 52.46%
EY 12.88 16.18 17.19 6.28 9.39 12.22 24.25 -34.33%
DY 2.76 2.99 3.23 3.13 3.03 2.91 2.78 -0.47%
P/NAPS 0.67 0.62 0.57 0.63 0.83 0.86 0.90 -17.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 27/05/13 28/02/13 26/11/12 30/08/12 -
Price 1.89 1.80 1.50 1.65 1.60 1.68 1.81 -
P/RPS 0.63 0.50 0.43 0.74 0.84 0.94 0.84 -17.40%
P/EPS 8.11 6.66 5.63 16.41 10.33 7.99 4.15 56.11%
EY 12.33 15.01 17.76 6.09 9.68 12.51 24.11 -35.97%
DY 2.65 2.78 3.33 3.03 3.13 2.98 2.76 -2.66%
P/NAPS 0.69 0.66 0.55 0.65 0.80 0.84 0.91 -16.80%

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