[KNUSFOR] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 49.97%
YoY- 0.91%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 88,390 108,646 97,422 124,750 113,145 115,911 10,930 41.65%
PBT 3,327 2,123 10,396 12,340 14,540 23,702 8,682 -14.76%
Tax -2,318 -1,826 -1,823 -1,586 -3,883 -6,629 -610 24.90%
NP 1,009 297 8,573 10,754 10,657 17,073 8,072 -29.27%
-
NP to SH 1,134 481 8,573 10,754 10,657 17,073 8,072 -27.88%
-
Tax Rate 69.67% 86.01% 17.54% 12.85% 26.71% 27.97% 7.03% -
Total Cost 87,381 108,349 88,849 113,996 102,488 98,838 2,858 76.78%
-
Net Worth 166,052 163,854 165,181 134,727 126,768 113,142 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 992 981 986 807 738 6,774 - -
Div Payout % 87.51% 204.08% 11.51% 7.51% 6.93% 39.68% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 166,052 163,854 165,181 134,727 126,768 113,142 0 -
NOSH 99,230 98,163 98,633 80,737 73,891 67,749 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.14% 0.27% 8.80% 8.62% 9.42% 14.73% 73.85% -
ROE 0.68% 0.29% 5.19% 7.98% 8.41% 15.09% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 89.08 110.68 98.77 154.51 153.12 171.09 0.00 -
EPS 1.14 0.36 8.69 12.71 14.39 25.20 192.40 -57.44%
DPS 1.00 1.00 1.00 1.00 1.00 10.00 10.00 -31.85%
NAPS 1.6734 1.6692 1.6747 1.6687 1.7156 1.67 1.74 -0.64%
Adjusted Per Share Value based on latest NOSH - 92,583
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 88.70 109.03 97.77 125.19 113.55 116.32 10.97 41.65%
EPS 1.14 0.48 8.60 10.79 10.69 17.13 8.10 -27.86%
DPS 1.00 0.99 0.99 0.81 0.74 6.80 10.00 -31.85%
NAPS 1.6664 1.6444 1.6577 1.3521 1.2722 1.1355 1.74 -0.71%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 1.10 0.86 1.05 1.80 1.44 2.53 0.00 -
P/RPS 1.23 0.78 1.06 1.16 0.94 1.48 0.00 -
P/EPS 96.26 175.51 12.08 13.51 9.98 10.04 0.00 -
EY 1.04 0.57 8.28 7.40 10.02 9.96 0.00 -
DY 0.91 1.16 0.95 0.56 0.69 3.95 0.00 -
P/NAPS 0.66 0.52 0.63 1.08 0.84 1.51 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 28/02/05 30/03/04 18/02/03 27/02/02 18/05/01 -
Price 2.19 0.81 1.02 1.60 1.35 2.30 0.00 -
P/RPS 2.46 0.73 1.03 1.04 0.88 1.34 0.00 -
P/EPS 191.64 165.31 11.74 12.01 9.36 9.13 0.00 -
EY 0.52 0.60 8.52 8.32 10.68 10.96 0.00 -
DY 0.46 1.23 0.98 0.62 0.74 4.35 0.00 -
P/NAPS 1.31 0.49 0.61 0.96 0.79 1.38 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