[KNUSFOR] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	287,444	417,096	101,554	252,232	303,644	115,304	103,936	18.46%
YoY %	-31.08%	310.71%	-59.74%	-16.93%	163.34%	10.94%	-	-
Horiz. %	276.56%	401.30%	97.71%	242.68%	292.15%	110.94%	100.00%	-
PBT	17,820	60,344	21,504	57,244	13,010	3,676	-522	-
YoY %	-70.47%	180.62%	-62.43%	340.00%	253.92%	804.21%	-	-
Horiz. %	-3,413.79%	-11,560.15%	-4,119.54%	-10,966.28%	-2,492.34%	-704.21%	100.00%	-
Tax	-11,488	-20,874	-4,256	-14,930	-4,676	-1,278	-2,134	32.36%
YoY %	44.97%	-390.46%	71.49%	-219.29%	-265.88%	40.11%	-	-
Horiz. %	538.33%	978.16%	199.44%	699.63%	219.12%	59.89%	100.00%	-
NP	6,332	39,470	17,248	42,314	8,334	2,398	-2,656	-
YoY %	-83.96%	128.84%	-59.24%	407.73%	247.54%	190.29%	-	-
Horiz. %	-238.40%	-1,486.07%	-649.40%	-1,593.15%	-313.78%	-90.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,332	39,470	17,248	42,314	8,334	2,398	-2,656	-
YoY %	-83.96%	128.84%	-59.24%	407.73%	247.54%	190.29%	-	-
Horiz. %	-238.40%	-1,486.07%	-649.40%	-1,593.15%	-313.78%	-90.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	64.47%	34.59%	19.79%	26.08%	35.94%	34.77%	-	-
YoY %	86.38%	74.79%	-24.12%	-27.43%	3.36%	0.00%	-	-
Horiz. %	185.42%	99.48%	56.92%	75.01%	103.36%	100.00%	-	-
Total Cost	281,112	377,626	84,306	209,918	295,310	112,906	106,592	17.53%
YoY %	-25.56%	347.92%	-59.84%	-28.92%	161.55%	5.92%	-	-
Horiz. %	263.73%	354.27%	79.09%	196.94%	277.05%	105.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	274,008	272,568	199,290	209,487	175,392	165,951	165,860	8.72%
YoY %	0.53%	36.77%	-4.87%	19.44%	5.69%	0.05%	-	-
Horiz. %	165.20%	164.34%	120.16%	126.30%	105.75%	100.05%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	274,008	272,568	199,290	209,487	175,392	165,951	165,860	8.72%
YoY %	0.53%	36.77%	-4.87%	19.44%	5.69%	0.05%	-	-
Horiz. %	165.20%	164.34%	120.16%	126.30%	105.75%	100.05%	100.00%	-
NOSH	99,559	99,645	99,645	99,656	99,688	99,916	99,849	-0.04%
YoY %	-0.09%	0.00%	-0.01%	-0.03%	-0.23%	0.07%	-	-
Horiz. %	99.71%	99.80%	99.80%	99.81%	99.84%	100.07%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	2.20%	9.46%	16.98%	16.78%	2.74%	2.08%	-2.56%	-
YoY %	-76.74%	-44.29%	1.19%	512.41%	31.73%	181.25%	-	-
Horiz. %	-85.94%	-369.53%	-663.28%	-655.47%	-107.03%	-81.25%	100.00%	-
ROE	2.31%	14.48%	8.65%	20.20%	4.75%	1.44%	-1.60%	-
YoY %	-84.05%	67.40%	-57.18%	325.26%	229.86%	190.00%	-	-
Horiz. %	-144.38%	-905.00%	-540.62%	-1,262.50%	-296.88%	-90.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	288.72	418.58	101.92	253.10	304.59	115.40	104.09	18.52%
YoY %	-31.02%	310.69%	-59.73%	-16.90%	163.94%	10.87%	-	-
Horiz. %	277.38%	402.13%	97.92%	243.15%	292.62%	110.87%	100.00%	-
EPS	6.36	39.62	17.30	42.46	8.36	2.40	-2.66	-
YoY %	-83.95%	129.02%	-59.26%	407.89%	248.33%	190.23%	-	-
Horiz. %	-239.10%	-1,489.47%	-650.38%	-1,596.24%	-314.29%	-90.23%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.7522	2.7354	2.00	2.1021	1.7594	1.6609	1.6611	8.77%
YoY %	0.61%	36.77%	-4.86%	19.48%	5.93%	-0.01%	-	-
Horiz. %	165.69%	164.67%	120.40%	126.55%	105.92%	99.99%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 99,663
RPS	288.47	418.58	101.92	253.13	304.73	115.71	104.31	18.46%
YoY %	-31.08%	310.69%	-59.74%	-16.93%	163.36%	10.93%	-	-
Horiz. %	276.55%	401.28%	97.71%	242.67%	292.14%	110.93%	100.00%	-
EPS	6.35	39.62	17.30	42.46	8.36	2.41	-2.67	-
YoY %	-83.97%	129.02%	-59.26%	407.89%	246.89%	190.26%	-	-
Horiz. %	-237.83%	-1,483.90%	-647.94%	-1,590.26%	-313.11%	-90.26%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.7498	2.7354	2.00	2.1023	1.7602	1.6654	1.6645	8.72%
YoY %	0.53%	36.77%	-4.87%	19.44%	5.69%	0.05%	-	-
Horiz. %	165.20%	164.34%	120.16%	126.30%	105.75%	100.05%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.78	1.55	1.80	1.65	1.70	1.60	1.09	-
P/RPS	0.62	0.37	1.77	0.65	0.56	1.39	1.05	-8.40%
YoY %	67.57%	-79.10%	172.31%	16.07%	-59.71%	32.38%	-	-
Horiz. %	59.05%	35.24%	168.57%	61.90%	53.33%	132.38%	100.00%	-
P/EPS	27.99	3.91	10.40	3.89	20.33	66.67	-40.98	-
YoY %	615.86%	-62.40%	167.35%	-80.87%	-69.51%	262.69%	-	-
Horiz. %	-68.30%	-9.54%	-25.38%	-9.49%	-49.61%	-162.69%	100.00%	-
EY	3.57	25.56	9.62	25.73	4.92	1.50	-2.44	-
YoY %	-86.03%	165.70%	-62.61%	422.97%	228.00%	161.48%	-	-
Horiz. %	-146.31%	-1,047.54%	-394.26%	-1,054.51%	-201.64%	-61.48%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.65	0.57	0.90	0.78	0.97	0.96	0.66	-0.25%
YoY %	14.04%	-36.67%	15.38%	-19.59%	1.04%	45.45%	-	-
Horiz. %	98.48%	86.36%	136.36%	118.18%	146.97%	145.45%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	30/08/13	30/08/12	26/08/11	27/08/10	26/08/09	25/08/08	-
Price	1.82	1.50	1.81	1.63	1.71	1.75	1.02	-
P/RPS	0.63	0.36	1.78	0.64	0.56	1.52	0.98	-7.09%
YoY %	75.00%	-79.78%	178.12%	14.29%	-63.16%	55.10%	-	-
Horiz. %	64.29%	36.73%	181.63%	65.31%	57.14%	155.10%	100.00%	-
P/EPS	28.62	3.79	10.46	3.84	20.45	72.92	-38.35	-
YoY %	655.15%	-63.77%	172.40%	-81.22%	-71.96%	290.14%	-	-
Horiz. %	-74.63%	-9.88%	-27.28%	-10.01%	-53.32%	-190.14%	100.00%	-
EY	3.49	26.41	9.56	26.05	4.89	1.37	-2.61	-
YoY %	-86.79%	176.26%	-63.30%	432.72%	256.93%	152.49%	-	-
Horiz. %	-133.72%	-1,011.88%	-366.28%	-998.08%	-187.36%	-52.49%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.66	0.55	0.91	0.78	0.97	1.05	0.61	1.32%
YoY %	20.00%	-39.56%	16.67%	-19.59%	-7.62%	72.13%	-	-
Horiz. %	108.20%	90.16%	149.18%	127.87%	159.02%	172.13%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos