[KNUSFOR] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -16.18%
YoY- -15.94%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 95,665 99,396 23,298 18,387 22,276 24,527 22,832 26.95%
PBT 13,044 4,317 -843 438 1,837 905 2,115 35.40%
Tax -2,732 -901 184 -112 -1,503 -845 -177 57.75%
NP 10,312 3,416 -659 326 334 60 1,938 32.11%
-
NP to SH 10,312 3,416 -659 290 345 122 1,938 32.11%
-
Tax Rate 20.94% 20.87% - 25.57% 81.82% 93.37% 8.37% -
Total Cost 85,353 95,980 23,957 18,061 21,942 24,467 20,894 26.42%
-
Net Worth 99,632 99,708 165,287 163,975 100,270 101,666 166,866 -8.23%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 979 1,002 1,016 993 -
Div Payout % - - - 337.69% 290.64% 833.33% 51.28% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 99,632 99,708 165,287 163,975 100,270 101,666 166,866 -8.23%
NOSH 99,632 99,708 100,277 97,931 100,270 101,666 99,384 0.04%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.78% 3.44% -2.83% 1.77% 1.50% 0.24% 8.49% -
ROE 10.35% 3.43% -0.40% 0.18% 0.34% 0.12% 1.16% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 96.02 99.69 23.23 18.78 22.22 24.12 22.97 26.90%
EPS 10.35 3.43 -0.66 0.29 0.34 0.13 1.95 32.05%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 1.00 1.00 1.6483 1.6744 1.00 1.00 1.679 -8.27%
Adjusted Per Share Value based on latest NOSH - 97,931
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 96.01 99.75 23.38 18.45 22.36 24.61 22.91 26.96%
EPS 10.35 3.43 -0.66 0.29 0.35 0.12 1.94 32.17%
DPS 0.00 0.00 0.00 0.98 1.01 1.02 1.00 -
NAPS 0.9999 1.0006 1.6588 1.6456 1.0063 1.0203 1.6746 -8.23%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.51 1.75 1.00 1.75 1.10 0.86 1.05 -
P/RPS 1.57 1.76 4.30 9.32 4.95 3.56 4.57 -16.30%
P/EPS 14.59 51.08 -152.17 590.96 319.70 716.67 53.85 -19.55%
EY 6.85 1.96 -0.66 0.17 0.31 0.14 1.86 24.25%
DY 0.00 0.00 0.00 0.57 0.91 1.16 0.95 -
P/NAPS 1.51 1.75 0.61 1.05 1.10 0.86 0.63 15.67%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 23/02/09 25/02/08 27/02/07 27/02/06 28/02/05 -
Price 1.70 1.60 0.96 1.52 2.19 0.81 1.02 -
P/RPS 1.77 1.61 4.13 8.10 9.86 3.36 4.44 -14.20%
P/EPS 16.43 46.70 -146.08 513.29 636.50 675.00 52.31 -17.54%
EY 6.09 2.14 -0.68 0.19 0.16 0.15 1.91 21.30%
DY 0.00 0.00 0.00 0.66 0.46 1.23 0.98 -
P/NAPS 1.70 1.60 0.58 0.91 2.19 0.81 0.61 18.61%

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