[KNUSFOR] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 76.26%
YoY- 838.5%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 113,226 62,524 49,633 85,135 62,735 47,566 37,273 20.33%
PBT 7,024 7,236 4,568 33,726 4,057 3,146 101 102.72%
Tax -2,633 -4,316 -2,023 -8,640 -1,384 -916 75 -
NP 4,391 2,920 2,545 25,086 2,673 2,230 176 70.89%
-
NP to SH 4,391 2,920 2,545 25,086 2,673 2,230 176 70.89%
-
Tax Rate 37.49% 59.65% 44.29% 25.62% 34.11% 29.12% -74.26% -
Total Cost 108,835 59,604 47,088 60,049 60,062 45,336 37,097 19.63%
-
Net Worth 273,645 270,506 199,290 234,501 178,163 167,578 161,871 9.14%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 273,645 270,506 199,290 234,501 178,163 167,578 161,871 9.14%
NOSH 99,645 99,645 99,645 99,626 99,738 99,553 97,777 0.31%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.88% 4.67% 5.13% 29.47% 4.26% 4.69% 0.47% -
ROE 1.60% 1.08% 1.28% 10.70% 1.50% 1.33% 0.11% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 113.63 62.75 49.81 85.45 62.90 47.78 38.12 19.95%
EPS 4.41 2.93 2.55 25.18 2.68 2.24 0.18 70.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7462 2.7147 2.00 2.3538 1.7863 1.6833 1.6555 8.79%
Adjusted Per Share Value based on latest NOSH - 99,626
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 113.63 62.75 49.81 85.44 62.96 47.74 37.41 20.33%
EPS 4.41 2.93 2.55 25.18 2.68 2.24 0.18 70.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7462 2.7147 2.00 2.3534 1.788 1.6818 1.6245 9.14%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.84 1.67 1.72 1.55 1.71 1.65 1.04 -
P/RPS 1.62 2.66 3.45 1.81 2.72 3.45 2.73 -8.32%
P/EPS 41.76 56.99 67.34 6.16 63.81 73.66 577.78 -35.44%
EY 2.39 1.75 1.48 16.25 1.57 1.36 0.17 55.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.62 0.86 0.66 0.96 0.98 0.63 1.03%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 29/11/13 26/11/12 21/11/11 29/11/10 30/11/09 28/11/08 -
Price 1.60 1.80 1.68 1.58 1.73 1.59 0.95 -
P/RPS 1.41 2.87 3.37 1.85 2.75 3.33 2.49 -9.03%
P/EPS 36.31 61.42 65.78 6.27 64.55 70.98 527.78 -35.97%
EY 2.75 1.63 1.52 15.94 1.55 1.41 0.19 56.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.84 0.67 0.97 0.94 0.57 0.29%

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