[KNUSFOR] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 269.37%
YoY- 20.18%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 140,851 129,833 153,524 409,755 297,267 210,003 288,819 -11.27%
PBT -9,338 -16,935 5,103 44,024 34,765 35,326 80,023 -
Tax -2,055 798 -3,373 -16,111 -11,539 -13,325 -24,003 -33.58%
NP -11,393 -16,137 1,730 27,913 23,226 22,001 56,020 -
-
NP to SH -11,387 -16,137 1,730 27,913 23,226 22,001 56,020 -
-
Tax Rate - - 66.10% 36.60% 33.19% 37.72% 30.00% -
Total Cost 152,244 145,970 151,794 381,842 274,041 188,002 232,799 -6.82%
-
Net Worth 261,119 272,499 290,754 294,002 271,074 259,395 241,481 1.31%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 261,119 272,499 290,754 294,002 271,074 259,395 241,481 1.31%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -8.09% -12.43% 1.13% 6.81% 7.81% 10.48% 19.40% -
ROE -4.36% -5.92% 0.60% 9.49% 8.57% 8.48% 23.20% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 141.35 130.30 154.07 411.21 298.33 210.75 289.85 -11.27%
EPS -11.43 -16.19 1.74 28.01 23.31 22.08 56.22 -
DPS 0.00 0.00 2.00 5.00 5.00 5.00 5.00 -
NAPS 2.6205 2.7347 2.9179 2.9505 2.7204 2.6032 2.4234 1.31%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 141.35 130.30 154.07 411.21 298.33 210.75 289.85 -11.27%
EPS -11.43 -16.19 1.74 28.01 23.31 22.08 56.22 -
DPS 0.00 0.00 2.00 5.00 5.00 5.00 5.00 -
NAPS 2.6205 2.7347 2.9179 2.9505 2.7204 2.6032 2.4234 1.31%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.925 1.04 1.40 1.53 1.81 1.65 1.64 -
P/RPS 0.65 0.80 0.91 0.37 0.61 0.78 0.57 2.21%
P/EPS -8.09 -6.42 80.64 5.46 7.77 7.47 2.92 -
EY -12.35 -15.57 1.24 18.31 12.88 13.38 34.28 -
DY 0.00 0.00 1.43 3.27 2.76 3.03 3.05 -
P/NAPS 0.35 0.38 0.48 0.52 0.67 0.63 0.68 -10.46%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 25/02/16 17/02/15 27/02/14 28/02/13 29/02/12 -
Price 0.89 1.27 1.37 1.70 1.89 1.60 1.88 -
P/RPS 0.63 0.97 0.89 0.41 0.63 0.76 0.65 -0.51%
P/EPS -7.79 -7.84 78.91 6.07 8.11 7.25 3.34 -
EY -12.84 -12.75 1.27 16.48 12.33 13.80 29.90 -
DY 0.00 0.00 1.46 2.94 2.65 3.13 2.66 -
P/NAPS 0.34 0.46 0.47 0.58 0.69 0.61 0.78 -12.91%

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