[KNUSFOR] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -2.68%
YoY- 17.66%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 151,134 274,107 362,822 406,001 409,755 283,143 232,441 -24.88%
PBT 4,984 33,676 39,555 42,045 44,024 13,291 13,503 -48.45%
Tax -3,373 -9,941 -11,485 -14,880 -16,111 -5,163 -6,846 -37.53%
NP 1,611 23,735 28,070 27,165 27,913 8,128 6,657 -61.06%
-
NP to SH 1,611 23,735 28,070 27,165 27,913 8,128 6,657 -61.06%
-
Tax Rate 67.68% 29.52% 29.04% 35.39% 36.60% 38.85% 50.70% -
Total Cost 149,523 250,372 334,752 378,836 381,842 275,015 225,784 -23.96%
-
Net Worth 291,613 292,398 297,330 294,281 294,002 273,645 274,242 4.16%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 4,982 4,982 4,982 4,982 4,982 4,982 -
Div Payout % - 20.99% 17.75% 18.34% 17.85% 61.30% 74.84% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 291,613 292,398 297,330 294,281 294,002 273,645 274,242 4.16%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.07% 8.66% 7.74% 6.69% 6.81% 2.87% 2.86% -
ROE 0.55% 8.12% 9.44% 9.23% 9.49% 2.97% 2.43% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 151.23 275.08 364.11 407.45 411.21 284.15 233.27 -25.03%
EPS 1.61 23.82 28.17 27.26 28.01 8.16 6.68 -61.17%
DPS 0.00 5.00 5.00 5.00 5.00 5.00 5.00 -
NAPS 2.9179 2.9344 2.9839 2.9533 2.9505 2.7462 2.7522 3.96%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 151.67 275.08 364.11 407.45 411.21 284.15 233.27 -24.88%
EPS 1.62 23.82 28.17 27.26 28.01 8.16 6.68 -61.01%
DPS 0.00 5.00 5.00 5.00 5.00 5.00 5.00 -
NAPS 2.9265 2.9344 2.9839 2.9533 2.9505 2.7462 2.7522 4.16%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.40 1.58 1.86 1.82 1.53 1.84 1.78 -
P/RPS 0.93 0.57 0.51 0.45 0.37 0.65 0.76 14.36%
P/EPS 86.85 6.63 6.60 6.68 5.46 22.56 26.64 119.39%
EY 1.15 15.08 15.15 14.98 18.31 4.43 3.75 -54.42%
DY 0.00 3.16 2.69 2.75 3.27 2.72 2.81 -
P/NAPS 0.48 0.54 0.62 0.62 0.52 0.67 0.65 -18.25%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 27/08/15 25/05/15 17/02/15 25/11/14 28/08/14 -
Price 1.37 1.51 1.53 1.93 1.70 1.60 1.82 -
P/RPS 0.91 0.55 0.42 0.47 0.41 0.56 0.78 10.79%
P/EPS 84.99 6.34 5.43 7.08 6.07 19.62 27.24 113.07%
EY 1.18 15.77 18.41 14.13 16.48 5.10 3.67 -52.97%
DY 0.00 3.31 3.27 2.59 2.94 3.13 2.75 -
P/NAPS 0.47 0.51 0.51 0.65 0.58 0.58 0.66 -20.20%

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