[KNUSFOR] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -53.02%
YoY- -5.0%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 236,032 251,048 214,092 79,392 232,840 297,432 103,312 14.75%
PBT 2,096 10,012 10,208 30,928 37,620 9,868 2,704 -4.15%
Tax -1,004 -5,928 -5,568 -4,612 -9,920 -5,072 -1,280 -3.96%
NP 1,092 4,084 4,640 26,316 27,700 4,796 1,424 -4.32%
-
NP to SH 1,092 4,084 4,640 26,316 27,700 4,796 1,424 -4.32%
-
Tax Rate 47.90% 59.21% 54.55% 14.91% 26.37% 51.40% 47.34% -
Total Cost 234,940 246,964 209,452 53,076 205,140 292,636 101,888 14.93%
-
Net Worth 294,281 272,090 253,985 255,051 195,215 172,815 163,413 10.29%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 294,281 272,090 253,985 255,051 195,215 172,815 163,413 10.29%
NOSH 99,645 99,645 99,645 99,645 99,640 99,916 98,888 0.12%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.46% 1.63% 2.17% 33.15% 11.90% 1.61% 1.38% -
ROE 0.37% 1.50% 1.83% 10.32% 14.19% 2.78% 0.87% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 236.87 251.94 214.85 79.67 233.68 297.68 104.47 14.61%
EPS 1.08 4.08 4.64 26.40 27.80 4.80 1.44 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9533 2.7306 2.5489 2.5596 1.9592 1.7296 1.6525 10.15%
Adjusted Per Share Value based on latest NOSH - 99,645
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 236.87 251.94 214.85 79.67 233.67 298.49 103.68 14.75%
EPS 1.08 4.08 4.64 26.40 27.80 4.81 1.43 -4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9533 2.7306 2.5489 2.5596 1.9591 1.7343 1.64 10.29%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.82 1.80 1.60 1.94 1.75 1.60 1.20 -
P/RPS 0.77 0.71 0.74 2.43 0.75 0.54 1.15 -6.46%
P/EPS 166.08 43.92 34.36 7.35 6.29 33.33 83.33 12.17%
EY 0.60 2.28 2.91 13.61 15.89 3.00 1.20 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.63 0.76 0.89 0.93 0.73 -2.68%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 27/05/14 27/05/13 28/05/12 26/05/11 31/05/10 22/05/09 -
Price 1.93 1.83 1.65 1.94 1.68 1.45 1.55 -
P/RPS 0.81 0.73 0.77 2.43 0.72 0.49 1.48 -9.55%
P/EPS 176.11 44.65 35.43 7.35 6.04 30.21 107.64 8.54%
EY 0.57 2.24 2.82 13.61 16.55 3.31 0.93 -7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.65 0.76 0.86 0.84 0.94 -5.96%

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