[KNUSFOR] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 2.52%
YoY- 5.57%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 129,833 153,524 409,755 297,267 210,003 288,819 310,222 -13.50%
PBT -16,935 5,103 44,024 34,765 35,326 80,023 23,606 -
Tax 798 -3,373 -16,111 -11,539 -13,325 -24,003 -6,454 -
NP -16,137 1,730 27,913 23,226 22,001 56,020 17,152 -
-
NP to SH -16,137 1,730 27,913 23,226 22,001 56,020 17,152 -
-
Tax Rate - 66.10% 36.60% 33.19% 37.72% 30.00% 27.34% -
Total Cost 145,970 151,794 381,842 274,041 188,002 232,799 293,070 -10.95%
-
Net Worth 272,499 290,754 294,002 271,074 259,395 241,481 188,330 6.34%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 1,992 4,982 4,982 4,982 4,982 - -
Div Payout % - 115.20% 17.85% 21.45% 22.65% 8.89% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 272,499 290,754 294,002 271,074 259,395 241,481 188,330 6.34%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,661 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -12.43% 1.13% 6.81% 7.81% 10.48% 19.40% 5.53% -
ROE -5.92% 0.60% 9.49% 8.57% 8.48% 23.20% 9.11% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 130.30 154.07 411.21 298.33 210.75 289.85 311.28 -13.49%
EPS -16.19 1.74 28.01 23.31 22.08 56.22 17.21 -
DPS 0.00 2.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 2.7347 2.9179 2.9505 2.7204 2.6032 2.4234 1.8897 6.34%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 130.30 154.07 411.21 298.33 210.75 289.85 311.33 -13.50%
EPS -16.19 1.74 28.01 23.31 22.08 56.22 17.21 -
DPS 0.00 2.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 2.7347 2.9179 2.9505 2.7204 2.6032 2.4234 1.89 6.34%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.04 1.40 1.53 1.81 1.65 1.64 1.51 -
P/RPS 0.80 0.91 0.37 0.61 0.78 0.57 0.49 8.50%
P/EPS -6.42 80.64 5.46 7.77 7.47 2.92 8.77 -
EY -15.57 1.24 18.31 12.88 13.38 34.28 11.40 -
DY 0.00 1.43 3.27 2.76 3.03 3.05 0.00 -
P/NAPS 0.38 0.48 0.52 0.67 0.63 0.68 0.80 -11.65%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 17/02/15 27/02/14 28/02/13 29/02/12 28/02/11 -
Price 1.27 1.37 1.70 1.89 1.60 1.88 1.70 -
P/RPS 0.97 0.89 0.41 0.63 0.76 0.65 0.55 9.90%
P/EPS -7.84 78.91 6.07 8.11 7.25 3.34 9.88 -
EY -12.75 1.27 16.48 12.33 13.80 29.90 10.12 -
DY 0.00 1.46 2.94 2.65 3.13 2.66 0.00 -
P/NAPS 0.46 0.47 0.58 0.69 0.61 0.78 0.90 -10.57%

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