[KNUSFOR] YoY 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- 47.27%
YoY- 104.51%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 22,276 24,527 22,832 39,052 20,119 22,878 10,930 12.59%
PBT 1,837 905 2,115 3,803 2,878 1,960 8,682 -22.79%
Tax -1,503 -845 -177 -220 -1,126 -1,236 -610 16.20%
NP 334 60 1,938 3,583 1,752 724 8,072 -41.17%
-
NP to SH 345 122 1,938 3,583 1,752 724 8,072 -40.85%
-
Tax Rate 81.82% 93.37% 8.37% 5.78% 39.12% 63.06% 7.03% -
Total Cost 21,942 24,467 20,894 35,469 18,367 22,154 2,858 40.43%
-
Net Worth 100,270 101,666 166,866 155,428 75,222 120,907 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 1,002 1,016 993 925 752 7,240 - -
Div Payout % 290.64% 833.33% 51.28% 25.84% 42.94% 1,000.00% - -
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 100,270 101,666 166,866 155,428 75,222 120,907 0 -
NOSH 100,270 101,666 99,384 92,583 75,222 72,400 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 1.50% 0.24% 8.49% 9.17% 8.71% 3.16% 73.85% -
ROE 0.34% 0.12% 1.16% 2.31% 2.33% 0.60% 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 22.22 24.12 22.97 42.18 26.75 31.60 0.00 -
EPS 0.34 0.13 1.95 3.68 2.37 1.00 48.10 -56.17%
DPS 1.00 1.00 1.00 1.00 1.00 10.00 10.00 -31.85%
NAPS 1.00 1.00 1.679 1.6788 1.00 1.67 1.74 -8.81%
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 22.36 24.61 22.91 39.19 20.19 22.96 10.97 12.59%
EPS 0.35 0.12 1.94 3.60 1.76 0.73 8.10 -40.74%
DPS 1.01 1.02 1.00 0.93 0.75 7.27 10.00 -31.74%
NAPS 1.0063 1.0203 1.6746 1.5598 0.7549 1.2134 1.74 -8.71%
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 4.95 3.56 4.57 4.27 5.38 8.01 0.00 -
P/EPS 319.70 716.67 53.85 46.51 61.83 253.00 0.00 -
EY 0.31 0.14 1.86 2.15 1.62 0.40 0.00 -
DY 0.91 1.16 0.95 0.56 0.69 3.95 0.00 -
P/NAPS 1.10 0.86 0.63 1.07 1.44 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 9.86 3.36 4.44 3.79 5.05 7.28 0.00 -
P/EPS 636.50 675.00 52.31 41.34 57.96 230.00 0.00 -
EY 0.16 0.15 1.91 2.42 1.73 0.43 0.00 -
DY 0.46 1.23 0.98 0.62 0.74 4.35 0.00 -
P/NAPS 2.19 0.81 0.61 0.95 1.35 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