[KNUSFOR] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -29.93%
YoY- 236.8%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 214,092 79,392 232,840 297,432 103,312 88,156 95,588 14.37%
PBT 10,208 30,928 37,620 9,868 2,704 -2,628 1,448 38.43%
Tax -5,568 -4,612 -9,920 -5,072 -1,280 -608 -608 44.59%
NP 4,640 26,316 27,700 4,796 1,424 -3,236 840 32.92%
-
NP to SH 4,640 26,316 27,700 4,796 1,424 -3,236 840 32.92%
-
Tax Rate 54.55% 14.91% 26.37% 51.40% 47.34% - 41.99% -
Total Cost 209,452 53,076 205,140 292,636 101,888 91,392 94,748 14.12%
-
Net Worth 253,985 255,051 195,215 172,815 163,413 166,434 167,480 7.17%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 253,985 255,051 195,215 172,815 163,413 166,434 167,480 7.17%
NOSH 99,645 99,645 99,640 99,916 98,888 99,876 100,000 -0.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.17% 33.15% 11.90% 1.61% 1.38% -3.67% 0.88% -
ROE 1.83% 10.32% 14.19% 2.78% 0.87% -1.94% 0.50% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 214.85 79.67 233.68 297.68 104.47 88.26 95.59 14.43%
EPS 4.64 26.40 27.80 4.80 1.44 -3.24 0.84 32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5489 2.5596 1.9592 1.7296 1.6525 1.6664 1.6748 7.24%
Adjusted Per Share Value based on latest NOSH - 99,916
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 214.85 79.67 233.67 298.49 103.68 88.47 95.93 14.36%
EPS 4.64 26.40 27.80 4.81 1.43 -3.25 0.84 32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5489 2.5596 1.9591 1.7343 1.64 1.6703 1.6808 7.17%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.60 1.94 1.75 1.60 1.20 1.33 1.84 -
P/RPS 0.74 2.43 0.75 0.54 1.15 1.51 1.92 -14.67%
P/EPS 34.36 7.35 6.29 33.33 83.33 -41.05 219.05 -26.54%
EY 2.91 13.61 15.89 3.00 1.20 -2.44 0.46 35.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.76 0.89 0.93 0.73 0.80 1.10 -8.86%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 28/05/12 26/05/11 31/05/10 22/05/09 26/05/08 28/05/07 -
Price 1.65 1.94 1.68 1.45 1.55 1.12 1.99 -
P/RPS 0.77 2.43 0.72 0.49 1.48 1.27 2.08 -15.25%
P/EPS 35.43 7.35 6.04 30.21 107.64 -34.57 236.90 -27.12%
EY 2.82 13.61 16.55 3.31 0.93 -2.89 0.42 37.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.86 0.84 0.94 0.67 1.19 -9.57%

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