[KNUSFOR] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 49.72%
YoY- 478.18%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 210,003 288,819 310,222 204,614 112,540 82,965 88,390 15.49%
PBT 35,326 80,023 23,606 9,301 -1,002 2,659 3,327 48.20%
Tax -13,325 -24,003 -6,454 -2,456 -808 -1,617 -2,318 33.80%
NP 22,001 56,020 17,152 6,845 -1,810 1,042 1,009 67.06%
-
NP to SH 22,001 56,020 17,152 6,845 -1,810 1,042 1,134 63.84%
-
Tax Rate 37.72% 30.00% 27.34% 26.41% - 60.81% 69.67% -
Total Cost 188,002 232,799 293,070 197,769 114,350 81,923 87,381 13.60%
-
Net Worth 259,395 241,481 188,330 171,233 164,276 166,644 166,052 7.71%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,982 4,982 - - - 995 992 30.83%
Div Payout % 22.65% 8.89% - - - 95.51% 87.51% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 259,395 241,481 188,330 171,233 164,276 166,644 166,052 7.71%
NOSH 99,645 99,645 99,661 99,693 99,627 99,519 99,230 0.06%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.48% 19.40% 5.53% 3.35% -1.61% 1.26% 1.14% -
ROE 8.48% 23.20% 9.11% 4.00% -1.10% 0.63% 0.68% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 210.75 289.85 311.28 205.24 112.96 83.37 89.08 15.41%
EPS 22.08 56.22 17.21 6.87 -1.82 1.05 1.14 63.80%
DPS 5.00 5.00 0.00 0.00 0.00 1.00 1.00 30.73%
NAPS 2.6032 2.4234 1.8897 1.7176 1.6489 1.6745 1.6734 7.63%
Adjusted Per Share Value based on latest NOSH - 99,708
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 210.75 289.85 311.33 205.34 112.94 83.26 88.70 15.50%
EPS 22.08 56.22 17.21 6.87 -1.82 1.05 1.14 63.80%
DPS 5.00 5.00 0.00 0.00 0.00 1.00 1.00 30.73%
NAPS 2.6032 2.4234 1.89 1.7184 1.6486 1.6724 1.6664 7.71%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.65 1.64 1.51 1.75 1.00 1.75 1.10 -
P/RPS 0.78 0.57 0.49 0.85 0.89 2.10 1.23 -7.30%
P/EPS 7.47 2.92 8.77 25.49 -55.04 167.14 96.26 -34.66%
EY 13.38 34.28 11.40 3.92 -1.82 0.60 1.04 53.01%
DY 3.03 3.05 0.00 0.00 0.00 0.57 0.91 22.17%
P/NAPS 0.63 0.68 0.80 1.02 0.61 1.05 0.66 -0.77%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 23/02/09 25/02/08 27/02/07 -
Price 1.60 1.88 1.70 1.60 0.96 1.52 2.19 -
P/RPS 0.76 0.65 0.55 0.78 0.85 1.82 2.46 -17.76%
P/EPS 7.25 3.34 9.88 23.30 -52.84 145.17 191.64 -42.03%
EY 13.80 29.90 10.12 4.29 -1.89 0.69 0.52 72.62%
DY 3.13 2.66 0.00 0.00 0.00 0.66 0.46 37.61%
P/NAPS 0.61 0.78 0.90 0.93 0.58 0.91 1.31 -11.95%

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