[KNUSFOR] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 178.67%
YoY- 144.0%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 79,392 232,840 297,432 103,312 88,156 95,588 90,172 -2.09%
PBT 30,928 37,620 9,868 2,704 -2,628 1,448 3,312 45.06%
Tax -4,612 -9,920 -5,072 -1,280 -608 -608 -2,828 8.48%
NP 26,316 27,700 4,796 1,424 -3,236 840 484 94.52%
-
NP to SH 26,316 27,700 4,796 1,424 -3,236 840 676 83.99%
-
Tax Rate 14.91% 26.37% 51.40% 47.34% - 41.99% 85.39% -
Total Cost 53,076 205,140 292,636 101,888 91,392 94,748 89,688 -8.36%
-
Net Worth 255,051 195,215 172,815 163,413 166,434 167,480 166,107 7.40%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 255,051 195,215 172,815 163,413 166,434 167,480 166,107 7.40%
NOSH 99,645 99,640 99,916 98,888 99,876 100,000 99,411 0.03%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 33.15% 11.90% 1.61% 1.38% -3.67% 0.88% 0.54% -
ROE 10.32% 14.19% 2.78% 0.87% -1.94% 0.50% 0.41% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 79.67 233.68 297.68 104.47 88.26 95.59 90.71 -2.13%
EPS 26.40 27.80 4.80 1.44 -3.24 0.84 0.68 83.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5596 1.9592 1.7296 1.6525 1.6664 1.6748 1.6709 7.35%
Adjusted Per Share Value based on latest NOSH - 98,888
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 79.67 233.67 298.49 103.68 88.47 95.93 90.49 -2.09%
EPS 26.40 27.80 4.81 1.43 -3.25 0.84 0.68 83.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5596 1.9591 1.7343 1.64 1.6703 1.6808 1.667 7.40%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.94 1.75 1.60 1.20 1.33 1.84 0.80 -
P/RPS 2.43 0.75 0.54 1.15 1.51 1.92 0.88 18.42%
P/EPS 7.35 6.29 33.33 83.33 -41.05 219.05 117.65 -36.98%
EY 13.61 15.89 3.00 1.20 -2.44 0.46 0.85 58.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.89 0.93 0.73 0.80 1.10 0.48 7.95%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 26/05/11 31/05/10 22/05/09 26/05/08 28/05/07 29/05/06 -
Price 1.94 1.68 1.45 1.55 1.12 1.99 0.88 -
P/RPS 2.43 0.72 0.49 1.48 1.27 2.08 0.97 16.52%
P/EPS 7.35 6.04 30.21 107.64 -34.57 236.90 129.41 -37.97%
EY 13.61 16.55 3.31 0.93 -2.89 0.42 0.77 61.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.86 0.84 0.94 0.67 1.19 0.53 6.18%

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