[KNUSFOR] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -61.03%
YoY- -5.19%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 152,807 26,195 105,095 77,568 95,665 99,396 23,298 36.79%
PBT 28,090 -2,643 16,857 17,675 13,044 4,317 -843 -
Tax -7,734 3,214 -8,387 -7,898 -2,732 -901 184 -
NP 20,356 571 8,470 9,777 10,312 3,416 -659 -
-
NP to SH 20,356 571 8,470 9,777 10,312 3,416 -659 -
-
Tax Rate 27.53% - 49.75% 44.68% 20.94% 20.87% - -
Total Cost 132,451 25,624 96,625 67,791 85,353 95,980 23,957 32.95%
-
Net Worth 294,002 271,074 259,395 241,531 99,632 99,708 165,287 10.06%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 4,982 4,982 4,982 4,983 - - - -
Div Payout % 24.48% 872.55% 58.82% 50.97% - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 294,002 271,074 259,395 241,531 99,632 99,708 165,287 10.06%
NOSH 99,645 99,645 99,645 99,666 99,632 99,708 100,277 -0.10%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 13.32% 2.18% 8.06% 12.60% 10.78% 3.44% -2.83% -
ROE 6.92% 0.21% 3.27% 4.05% 10.35% 3.43% -0.40% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 153.35 26.29 105.47 77.83 96.02 99.69 23.23 36.94%
EPS 20.43 0.57 8.50 9.81 10.35 3.43 -0.66 -
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.9505 2.7204 2.6032 2.4234 1.00 1.00 1.6483 10.18%
Adjusted Per Share Value based on latest NOSH - 99,666
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 153.35 26.29 105.47 77.84 96.01 99.75 23.38 36.79%
EPS 20.43 0.57 8.50 9.81 10.35 3.43 -0.66 -
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.9505 2.7204 2.6032 2.4239 0.9999 1.0006 1.6588 10.06%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.53 1.81 1.65 1.64 1.51 1.75 1.00 -
P/RPS 1.00 6.89 1.56 2.11 1.57 1.76 4.30 -21.57%
P/EPS 7.49 315.86 19.41 16.72 14.59 51.08 -152.17 -
EY 13.35 0.32 5.15 5.98 6.85 1.96 -0.66 -
DY 3.27 2.76 3.03 3.05 0.00 0.00 0.00 -
P/NAPS 0.52 0.67 0.63 0.68 1.51 1.75 0.61 -2.62%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 27/02/14 28/02/13 29/02/12 28/02/11 25/02/10 23/02/09 -
Price 1.70 1.89 1.60 1.88 1.70 1.60 0.96 -
P/RPS 1.11 7.19 1.52 2.42 1.77 1.61 4.13 -19.65%
P/EPS 8.32 329.82 18.82 19.16 16.43 46.70 -146.08 -
EY 12.02 0.30 5.31 5.22 6.09 2.14 -0.68 -
DY 2.94 2.65 3.13 2.66 0.00 0.00 0.00 -
P/NAPS 0.58 0.69 0.61 0.78 1.70 1.60 0.58 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