[KNUSFOR] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 88.07%
YoY- 150.58%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 297,267 210,003 288,819 310,222 204,614 112,540 82,965 23.67%
PBT 34,765 35,326 80,023 23,606 9,301 -1,002 2,659 53.42%
Tax -11,539 -13,325 -24,003 -6,454 -2,456 -808 -1,617 38.71%
NP 23,226 22,001 56,020 17,152 6,845 -1,810 1,042 67.67%
-
NP to SH 23,226 22,001 56,020 17,152 6,845 -1,810 1,042 67.67%
-
Tax Rate 33.19% 37.72% 30.00% 27.34% 26.41% - 60.81% -
Total Cost 274,041 188,002 232,799 293,070 197,769 114,350 81,923 22.27%
-
Net Worth 271,074 259,395 241,481 188,330 171,233 164,276 166,644 8.43%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 4,982 4,982 4,982 - - - 995 30.76%
Div Payout % 21.45% 22.65% 8.89% - - - 95.51% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 271,074 259,395 241,481 188,330 171,233 164,276 166,644 8.43%
NOSH 99,645 99,645 99,645 99,661 99,693 99,627 99,519 0.02%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.81% 10.48% 19.40% 5.53% 3.35% -1.61% 1.26% -
ROE 8.57% 8.48% 23.20% 9.11% 4.00% -1.10% 0.63% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 298.33 210.75 289.85 311.28 205.24 112.96 83.37 23.65%
EPS 23.31 22.08 56.22 17.21 6.87 -1.82 1.05 67.56%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 1.00 30.73%
NAPS 2.7204 2.6032 2.4234 1.8897 1.7176 1.6489 1.6745 8.41%
Adjusted Per Share Value based on latest NOSH - 99,632
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 298.33 210.75 289.85 311.33 205.34 112.94 83.26 23.67%
EPS 23.31 22.08 56.22 17.21 6.87 -1.82 1.05 67.56%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 1.00 30.73%
NAPS 2.7204 2.6032 2.4234 1.89 1.7184 1.6486 1.6724 8.43%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.81 1.65 1.64 1.51 1.75 1.00 1.75 -
P/RPS 0.61 0.78 0.57 0.49 0.85 0.89 2.10 -18.60%
P/EPS 7.77 7.47 2.92 8.77 25.49 -55.04 167.14 -40.00%
EY 12.88 13.38 34.28 11.40 3.92 -1.82 0.60 66.63%
DY 2.76 3.03 3.05 0.00 0.00 0.00 0.57 30.03%
P/NAPS 0.67 0.63 0.68 0.80 1.02 0.61 1.05 -7.20%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 29/02/12 28/02/11 25/02/10 23/02/09 25/02/08 -
Price 1.89 1.60 1.88 1.70 1.60 0.96 1.52 -
P/RPS 0.63 0.76 0.65 0.55 0.78 0.85 1.82 -16.19%
P/EPS 8.11 7.25 3.34 9.88 23.30 -52.84 145.17 -38.14%
EY 12.33 13.80 29.90 10.12 4.29 -1.89 0.69 61.62%
DY 2.65 3.13 2.66 0.00 0.00 0.00 0.66 26.04%
P/NAPS 0.69 0.61 0.78 0.90 0.93 0.58 0.91 -4.50%

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