[KNUSFOR] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -9.14%
YoY- 226.61%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 409,755 297,267 210,003 288,819 310,222 204,614 112,540 24.02%
PBT 44,024 34,765 35,326 80,023 23,606 9,301 -1,002 -
Tax -16,111 -11,539 -13,325 -24,003 -6,454 -2,456 -808 64.63%
NP 27,913 23,226 22,001 56,020 17,152 6,845 -1,810 -
-
NP to SH 27,913 23,226 22,001 56,020 17,152 6,845 -1,810 -
-
Tax Rate 36.60% 33.19% 37.72% 30.00% 27.34% 26.41% - -
Total Cost 381,842 274,041 188,002 232,799 293,070 197,769 114,350 22.24%
-
Net Worth 294,028 271,074 259,395 241,481 188,330 171,233 164,276 10.18%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 4,982 4,982 4,982 4,982 - - - -
Div Payout % 17.85% 21.45% 22.65% 8.89% - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 294,028 271,074 259,395 241,481 188,330 171,233 164,276 10.18%
NOSH 99,653 99,645 99,645 99,645 99,661 99,693 99,627 0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.81% 7.81% 10.48% 19.40% 5.53% 3.35% -1.61% -
ROE 9.49% 8.57% 8.48% 23.20% 9.11% 4.00% -1.10% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 411.18 298.33 210.75 289.85 311.28 205.24 112.96 24.01%
EPS 28.01 23.31 22.08 56.22 17.21 6.87 -1.82 -
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.9505 2.7204 2.6032 2.4234 1.8897 1.7176 1.6489 10.17%
Adjusted Per Share Value based on latest NOSH - 99,666
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 411.21 298.33 210.75 289.85 311.33 205.34 112.94 24.02%
EPS 28.01 23.31 22.08 56.22 17.21 6.87 -1.82 -
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.9508 2.7204 2.6032 2.4234 1.89 1.7184 1.6486 10.18%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.53 1.81 1.65 1.64 1.51 1.75 1.00 -
P/RPS 0.37 0.61 0.78 0.57 0.49 0.85 0.89 -13.60%
P/EPS 5.46 7.77 7.47 2.92 8.77 25.49 -55.04 -
EY 18.31 12.88 13.38 34.28 11.40 3.92 -1.82 -
DY 3.27 2.76 3.03 3.05 0.00 0.00 0.00 -
P/NAPS 0.52 0.67 0.63 0.68 0.80 1.02 0.61 -2.62%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 27/02/14 28/02/13 29/02/12 28/02/11 25/02/10 23/02/09 -
Price 1.70 1.89 1.60 1.88 1.70 1.60 0.96 -
P/RPS 0.41 0.63 0.76 0.65 0.55 0.78 0.85 -11.43%
P/EPS 6.07 8.11 7.25 3.34 9.88 23.30 -52.84 -
EY 16.48 12.33 13.80 29.90 10.12 4.29 -1.89 -
DY 2.94 2.65 3.13 2.66 0.00 0.00 0.00 -
P/NAPS 0.58 0.69 0.61 0.78 0.90 0.93 0.58 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