[KNUSFOR] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -22.65%
YoY- 182.79%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 99,396 23,298 18,387 22,276 24,527 22,832 39,052 16.83%
PBT 4,317 -843 438 1,837 905 2,115 3,803 2.13%
Tax -901 184 -112 -1,503 -845 -177 -220 26.46%
NP 3,416 -659 326 334 60 1,938 3,583 -0.79%
-
NP to SH 3,416 -659 290 345 122 1,938 3,583 -0.79%
-
Tax Rate 20.87% - 25.57% 81.82% 93.37% 8.37% 5.78% -
Total Cost 95,980 23,957 18,061 21,942 24,467 20,894 35,469 18.02%
-
Net Worth 99,708 165,287 163,975 100,270 101,666 166,866 155,428 -7.12%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 979 1,002 1,016 993 925 -
Div Payout % - - 337.69% 290.64% 833.33% 51.28% 25.84% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 99,708 165,287 163,975 100,270 101,666 166,866 155,428 -7.12%
NOSH 99,708 100,277 97,931 100,270 101,666 99,384 92,583 1.24%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.44% -2.83% 1.77% 1.50% 0.24% 8.49% 9.17% -
ROE 3.43% -0.40% 0.18% 0.34% 0.12% 1.16% 2.31% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 99.69 23.23 18.78 22.22 24.12 22.97 42.18 15.39%
EPS 3.43 -0.66 0.29 0.34 0.13 1.95 3.68 -1.16%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 1.00 -
NAPS 1.00 1.6483 1.6744 1.00 1.00 1.679 1.6788 -8.26%
Adjusted Per Share Value based on latest NOSH - 100,270
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 99.75 23.38 18.45 22.36 24.61 22.91 39.19 16.83%
EPS 3.43 -0.66 0.29 0.35 0.12 1.94 3.60 -0.80%
DPS 0.00 0.00 0.98 1.01 1.02 1.00 0.93 -
NAPS 1.0006 1.6588 1.6456 1.0063 1.0203 1.6746 1.5598 -7.12%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.75 1.00 1.75 1.10 0.86 1.05 1.80 -
P/RPS 1.76 4.30 9.32 4.95 3.56 4.57 4.27 -13.72%
P/EPS 51.08 -152.17 590.96 319.70 716.67 53.85 46.51 1.57%
EY 1.96 -0.66 0.17 0.31 0.14 1.86 2.15 -1.52%
DY 0.00 0.00 0.57 0.91 1.16 0.95 0.56 -
P/NAPS 1.75 0.61 1.05 1.10 0.86 0.63 1.07 8.53%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 23/02/09 25/02/08 27/02/07 27/02/06 28/02/05 30/03/04 -
Price 1.60 0.96 1.52 2.19 0.81 1.02 1.60 -
P/RPS 1.61 4.13 8.10 9.86 3.36 4.44 3.79 -13.28%
P/EPS 46.70 -146.08 513.29 636.50 675.00 52.31 41.34 2.05%
EY 2.14 -0.68 0.19 0.16 0.15 1.91 2.42 -2.02%
DY 0.00 0.00 0.66 0.46 1.23 0.98 0.62 -
P/NAPS 1.60 0.58 0.91 2.19 0.81 0.61 0.95 9.06%

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