[KNUSFOR] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 53.18%
YoY- 618.36%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 105,095 77,568 95,665 99,396 23,298 18,387 22,276 29.47%
PBT 16,857 17,675 13,044 4,317 -843 438 1,837 44.64%
Tax -8,387 -7,898 -2,732 -901 184 -112 -1,503 33.14%
NP 8,470 9,777 10,312 3,416 -659 326 334 71.32%
-
NP to SH 8,470 9,777 10,312 3,416 -659 290 345 70.39%
-
Tax Rate 49.75% 44.68% 20.94% 20.87% - 25.57% 81.82% -
Total Cost 96,625 67,791 85,353 95,980 23,957 18,061 21,942 27.99%
-
Net Worth 259,395 241,531 99,632 99,708 165,287 163,975 100,270 17.14%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,982 4,983 - - - 979 1,002 30.61%
Div Payout % 58.82% 50.97% - - - 337.69% 290.64% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 259,395 241,531 99,632 99,708 165,287 163,975 100,270 17.14%
NOSH 99,645 99,666 99,632 99,708 100,277 97,931 100,270 -0.10%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.06% 12.60% 10.78% 3.44% -2.83% 1.77% 1.50% -
ROE 3.27% 4.05% 10.35% 3.43% -0.40% 0.18% 0.34% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 105.47 77.83 96.02 99.69 23.23 18.78 22.22 29.60%
EPS 8.50 9.81 10.35 3.43 -0.66 0.29 0.34 70.91%
DPS 5.00 5.00 0.00 0.00 0.00 1.00 1.00 30.73%
NAPS 2.6032 2.4234 1.00 1.00 1.6483 1.6744 1.00 17.27%
Adjusted Per Share Value based on latest NOSH - 99,708
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 105.47 77.84 96.01 99.75 23.38 18.45 22.36 29.47%
EPS 8.50 9.81 10.35 3.43 -0.66 0.29 0.35 70.09%
DPS 5.00 5.00 0.00 0.00 0.00 0.98 1.01 30.51%
NAPS 2.6032 2.4239 0.9999 1.0006 1.6588 1.6456 1.0063 17.14%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.65 1.64 1.51 1.75 1.00 1.75 1.10 -
P/RPS 1.56 2.11 1.57 1.76 4.30 9.32 4.95 -17.49%
P/EPS 19.41 16.72 14.59 51.08 -152.17 590.96 319.70 -37.28%
EY 5.15 5.98 6.85 1.96 -0.66 0.17 0.31 59.66%
DY 3.03 3.05 0.00 0.00 0.00 0.57 0.91 22.17%
P/NAPS 0.63 0.68 1.51 1.75 0.61 1.05 1.10 -8.86%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 23/02/09 25/02/08 27/02/07 -
Price 1.60 1.88 1.70 1.60 0.96 1.52 2.19 -
P/RPS 1.52 2.42 1.77 1.61 4.13 8.10 9.86 -26.75%
P/EPS 18.82 19.16 16.43 46.70 -146.08 513.29 636.50 -44.36%
EY 5.31 5.22 6.09 2.14 -0.68 0.19 0.16 79.16%
DY 3.13 2.66 0.00 0.00 0.00 0.66 0.46 37.61%
P/NAPS 0.61 0.78 1.70 1.60 0.58 0.91 2.19 -19.17%

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