[KNUSFOR] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 164.53%
YoY- 1167.05%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 49,633 85,135 62,735 47,566 37,273 18,244 23,015 13.65%
PBT 4,568 33,726 4,057 3,146 101 1,322 387 50.83%
Tax -2,023 -8,640 -1,384 -916 75 -972 27 -
NP 2,545 25,086 2,673 2,230 176 350 414 35.30%
-
NP to SH 2,545 25,086 2,673 2,230 176 346 446 33.64%
-
Tax Rate 44.29% 25.62% 34.11% 29.12% -74.26% 73.52% -6.98% -
Total Cost 47,088 60,049 60,062 45,336 37,097 17,894 22,601 13.00%
-
Net Worth 199,290 234,501 178,163 167,578 161,871 165,229 165,515 3.14%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 199,290 234,501 178,163 167,578 161,871 165,229 165,515 3.14%
NOSH 99,645 99,626 99,738 99,553 97,777 98,857 99,111 0.08%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.13% 29.47% 4.26% 4.69% 0.47% 1.92% 1.80% -
ROE 1.28% 10.70% 1.50% 1.33% 0.11% 0.21% 0.27% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 49.81 85.45 62.90 47.78 38.12 18.45 23.22 13.55%
EPS 2.55 25.18 2.68 2.24 0.18 0.35 0.45 33.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.3538 1.7863 1.6833 1.6555 1.6714 1.67 3.04%
Adjusted Per Share Value based on latest NOSH - 99,553
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 49.81 85.44 62.96 47.74 37.41 18.31 23.10 13.64%
EPS 2.55 25.18 2.68 2.24 0.18 0.35 0.45 33.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.3534 1.788 1.6818 1.6245 1.6582 1.6611 3.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.72 1.55 1.71 1.65 1.04 1.60 0.75 -
P/RPS 3.45 1.81 2.72 3.45 2.73 8.67 3.23 1.10%
P/EPS 67.34 6.16 63.81 73.66 577.78 457.14 166.67 -14.00%
EY 1.48 16.25 1.57 1.36 0.17 0.22 0.60 16.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.66 0.96 0.98 0.63 0.96 0.45 11.38%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 21/11/11 29/11/10 30/11/09 28/11/08 19/11/07 28/11/06 -
Price 1.68 1.58 1.73 1.59 0.95 1.60 0.90 -
P/RPS 3.37 1.85 2.75 3.33 2.49 8.67 3.88 -2.31%
P/EPS 65.78 6.27 64.55 70.98 527.78 457.14 200.00 -16.90%
EY 1.52 15.94 1.55 1.41 0.19 0.22 0.50 20.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.67 0.97 0.94 0.57 0.96 0.54 7.63%

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