[KNUSFOR] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- -37.58%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 108,646 97,422 124,750 113,145 115,911 10,930 58.25%
PBT 2,123 10,396 12,340 14,540 23,702 8,682 -24.53%
Tax -1,826 -1,823 -1,586 -3,883 -6,629 -610 24.50%
NP 297 8,573 10,754 10,657 17,073 8,072 -48.32%
-
NP to SH 481 8,573 10,754 10,657 17,073 8,072 -43.09%
-
Tax Rate 86.01% 17.54% 12.85% 26.71% 27.97% 7.03% -
Total Cost 108,349 88,849 113,996 102,488 98,838 2,858 106.81%
-
Net Worth 163,854 165,181 134,727 126,768 113,142 0 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 981 986 807 738 6,774 - -
Div Payout % 204.08% 11.51% 7.51% 6.93% 39.68% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 163,854 165,181 134,727 126,768 113,142 0 -
NOSH 98,163 98,633 80,737 73,891 67,749 0 -
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.27% 8.80% 8.62% 9.42% 14.73% 73.85% -
ROE 0.29% 5.19% 7.98% 8.41% 15.09% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 110.68 98.77 154.51 153.12 171.09 0.00 -
EPS 0.36 8.69 12.71 14.39 25.20 192.40 -71.50%
DPS 1.00 1.00 1.00 1.00 10.00 10.00 -36.88%
NAPS 1.6692 1.6747 1.6687 1.7156 1.67 1.74 -0.82%
Adjusted Per Share Value based on latest NOSH - 75,222
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 109.03 97.77 125.19 113.55 116.32 10.97 58.25%
EPS 0.48 8.60 10.79 10.69 17.13 8.10 -43.15%
DPS 0.99 0.99 0.81 0.74 6.80 10.00 -37.01%
NAPS 1.6444 1.6577 1.3521 1.2722 1.1355 1.74 -1.12%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 0.86 1.05 1.80 1.44 2.53 0.00 -
P/RPS 0.78 1.06 1.16 0.94 1.48 0.00 -
P/EPS 175.51 12.08 13.51 9.98 10.04 0.00 -
EY 0.57 8.28 7.40 10.02 9.96 0.00 -
DY 1.16 0.95 0.56 0.69 3.95 0.00 -
P/NAPS 0.52 0.63 1.08 0.84 1.51 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/06 28/02/05 30/03/04 18/02/03 27/02/02 18/05/01 -
Price 0.81 1.02 1.60 1.35 2.30 0.00 -
P/RPS 0.73 1.03 1.04 0.88 1.34 0.00 -
P/EPS 165.31 11.74 12.01 9.36 9.13 0.00 -
EY 0.60 8.52 8.32 10.68 10.96 0.00 -
DY 1.23 0.98 0.62 0.74 4.35 0.00 -
P/NAPS 0.49 0.61 0.96 0.79 1.38 0.00 -

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