[KNUSFOR] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -80.45%
YoY- -93.26%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 34,765 32,224 152,807 26,195 105,095 77,568 95,665 -15.51%
PBT -8,056 -483 28,090 -2,643 16,857 17,675 13,044 -
Tax 668 -1,166 -7,734 3,214 -8,387 -7,898 -2,732 -
NP -7,388 -1,649 20,356 571 8,470 9,777 10,312 -
-
NP to SH -7,388 -1,649 20,356 571 8,470 9,777 10,312 -
-
Tax Rate - - 27.53% - 49.75% 44.68% 20.94% -
Total Cost 42,153 33,873 132,451 25,624 96,625 67,791 85,353 -11.08%
-
Net Worth 272,499 290,754 294,002 271,074 259,395 241,531 99,632 18.23%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 1,992 4,982 4,982 4,982 4,983 - -
Div Payout % - 0.00% 24.48% 872.55% 58.82% 50.97% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 272,499 290,754 294,002 271,074 259,395 241,531 99,632 18.23%
NOSH 99,645 99,645 99,645 99,645 99,645 99,666 99,632 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -21.25% -5.12% 13.32% 2.18% 8.06% 12.60% 10.78% -
ROE -2.71% -0.57% 6.92% 0.21% 3.27% 4.05% 10.35% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 34.89 32.34 153.35 26.29 105.47 77.83 96.02 -15.51%
EPS -7.41 -1.65 20.43 0.57 8.50 9.81 10.35 -
DPS 0.00 2.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 2.7347 2.9179 2.9505 2.7204 2.6032 2.4234 1.00 18.23%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 34.89 32.34 153.35 26.29 105.47 77.84 96.01 -15.51%
EPS -7.41 -1.65 20.43 0.57 8.50 9.81 10.35 -
DPS 0.00 2.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 2.7347 2.9179 2.9505 2.7204 2.6032 2.4239 0.9999 18.23%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.04 1.40 1.53 1.81 1.65 1.64 1.51 -
P/RPS 2.98 4.33 1.00 6.89 1.56 2.11 1.57 11.26%
P/EPS -14.03 -84.60 7.49 315.86 19.41 16.72 14.59 -
EY -7.13 -1.18 13.35 0.32 5.15 5.98 6.85 -
DY 0.00 1.43 3.27 2.76 3.03 3.05 0.00 -
P/NAPS 0.38 0.48 0.52 0.67 0.63 0.68 1.51 -20.52%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 17/02/15 27/02/14 28/02/13 29/02/12 28/02/11 -
Price 1.27 1.37 1.70 1.89 1.60 1.88 1.70 -
P/RPS 3.64 4.24 1.11 7.19 1.52 2.42 1.77 12.75%
P/EPS -17.13 -82.79 8.32 329.82 18.82 19.16 16.43 -
EY -5.84 -1.21 12.02 0.30 5.31 5.22 6.09 -
DY 0.00 1.46 2.94 2.65 3.13 2.66 0.00 -
P/NAPS 0.46 0.47 0.58 0.69 0.61 0.78 1.70 -19.56%

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