[KNUSFOR] YoY Quarter Result on 31-Mar-2010 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -64.9%
YoY- 236.8%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 53,523 19,848 58,210 74,358 25,828 22,039 23,897 14.37%
PBT 2,552 7,732 9,405 2,467 676 -657 362 38.43%
Tax -1,392 -1,153 -2,480 -1,268 -320 -152 -152 44.59%
NP 1,160 6,579 6,925 1,199 356 -809 210 32.92%
-
NP to SH 1,160 6,579 6,925 1,199 356 -809 210 32.92%
-
Tax Rate 54.55% 14.91% 26.37% 51.40% 47.34% - 41.99% -
Total Cost 52,363 13,269 51,285 73,159 25,472 22,848 23,687 14.12%
-
Net Worth 253,985 255,051 195,215 172,815 163,413 166,434 167,480 7.17%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 253,985 255,051 195,215 172,815 163,413 166,434 167,480 7.17%
NOSH 99,645 99,645 99,640 99,916 98,888 99,876 100,000 -0.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.17% 33.15% 11.90% 1.61% 1.38% -3.67% 0.88% -
ROE 0.46% 2.58% 3.55% 0.69% 0.22% -0.49% 0.13% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 53.71 19.92 58.42 74.42 26.12 22.07 23.90 14.43%
EPS 1.16 6.60 6.95 1.20 0.36 -0.81 0.21 32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5489 2.5596 1.9592 1.7296 1.6525 1.6664 1.6748 7.24%
Adjusted Per Share Value based on latest NOSH - 99,916
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 53.71 19.92 58.42 74.62 25.92 22.12 23.98 14.37%
EPS 1.16 6.60 6.95 1.20 0.36 -0.81 0.21 32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5489 2.5596 1.9591 1.7343 1.64 1.6703 1.6808 7.17%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.60 1.94 1.75 1.60 1.20 1.33 1.84 -
P/RPS 2.98 9.74 3.00 2.15 4.59 6.03 7.70 -14.62%
P/EPS 137.44 29.38 25.18 133.33 333.33 -164.20 876.19 -26.54%
EY 0.73 3.40 3.97 0.75 0.30 -0.61 0.11 37.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.76 0.89 0.93 0.73 0.80 1.10 -8.86%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 28/05/12 26/05/11 31/05/10 22/05/09 26/05/08 28/05/07 -
Price 1.65 1.94 1.68 1.45 1.55 1.12 1.99 -
P/RPS 3.07 9.74 2.88 1.95 5.93 5.08 8.33 -15.31%
P/EPS 141.74 29.38 24.17 120.83 430.56 -138.27 947.62 -27.12%
EY 0.71 3.40 4.14 0.83 0.23 -0.72 0.11 36.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.86 0.84 0.94 0.67 1.19 -9.57%

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