[KNUSFOR] YoY TTM Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	232,441	347,452	213,480	284,516	298,784	118,223	88,599	17.43%
YoY %	-33.10%	62.76%	-24.97%	-4.78%	152.73%	33.44%	-	-
Horiz. %	262.35%	392.16%	240.95%	321.13%	337.23%	133.44%	100.00%	-
PBT	13,503	45,215	62,153	45,723	13,968	1,096	1,499	44.22%
YoY %	-70.14%	-27.25%	35.93%	227.34%	1,174.45%	-26.88%	-	-
Horiz. %	900.80%	3,016.34%	4,146.30%	3,050.23%	931.82%	73.12%	100.00%	-
Tax	-6,846	-18,667	-18,666	-11,581	-4,155	-380	-2,151	21.27%
YoY %	63.33%	-0.01%	-61.18%	-178.72%	-993.42%	82.33%	-	-
Horiz. %	318.27%	867.83%	867.78%	538.40%	193.17%	17.67%	100.00%	-
NP	6,657	26,548	43,487	34,142	9,813	716	-652	-
YoY %	-74.92%	-38.95%	27.37%	247.93%	1,270.53%	209.82%	-	-
Horiz. %	-1,021.01%	-4,071.78%	-6,669.79%	-5,236.50%	-1,505.06%	-109.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,657	26,548	43,487	34,142	9,813	716	-692	-
YoY %	-74.92%	-38.95%	27.37%	247.93%	1,270.53%	203.47%	-	-
Horiz. %	-961.99%	-3,836.42%	-6,284.25%	-4,933.82%	-1,418.06%	-103.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	50.70%	41.28%	30.03%	25.33%	29.75%	34.67%	143.50%	-
YoY %	22.82%	37.46%	18.56%	-14.86%	-14.19%	-75.84%	-	-
Horiz. %	35.33%	28.77%	20.93%	17.65%	20.73%	24.16%	100.00%	-
Total Cost	225,784	320,904	169,993	250,374	288,971	117,507	89,251	16.72%
YoY %	-29.64%	88.77%	-32.10%	-13.36%	145.92%	31.66%	-	-
Horiz. %	252.98%	359.55%	190.47%	280.53%	323.77%	131.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	274,242	272,568	199,290	209,503	175,231	164,722	165,790	8.74%
YoY %	0.61%	36.77%	-4.87%	19.56%	6.38%	-0.64%	-	-
Horiz. %	165.42%	164.41%	120.21%	126.37%	105.69%	99.36%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	4,982	4,982	4,983	-	-	-	979	31.13%
YoY %	0.00%	-0.02%	0.00%	-	-	-	-	-
Horiz. %	508.89%	508.89%	508.99%	-	-	-	100.00%	-
Div Payout %	74.84%	18.77%	11.46%	-	-	-	0.00%	-
YoY %	298.72%	63.79%	0.00%	-	-	-	-	-
Horiz. %	653.05%	163.79%	100.00%	-	-	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	274,242	272,568	199,290	209,503	175,231	164,722	165,790	8.74%
YoY %	0.61%	36.77%	-4.87%	19.56%	6.38%	-0.64%	-	-
Horiz. %	165.42%	164.41%	120.21%	126.37%	105.69%	99.36%	100.00%	-
NOSH	99,645	99,645	99,645	99,663	99,597	99,176	99,807	-0.02%
YoY %	0.00%	0.00%	-0.02%	0.07%	0.42%	-0.63%	-	-
Horiz. %	99.84%	99.84%	99.84%	99.86%	99.79%	99.37%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	2.86%	7.64%	20.37%	12.00%	3.28%	0.61%	-0.74%	-
YoY %	-62.57%	-62.49%	69.75%	265.85%	437.70%	182.43%	-	-
Horiz. %	-386.49%	-1,032.43%	-2,752.70%	-1,621.62%	-443.24%	-82.43%	100.00%	-
ROE	2.43%	9.74%	21.82%	16.30%	5.60%	0.43%	-0.42%	-
YoY %	-75.05%	-55.36%	33.87%	191.07%	1,202.33%	202.38%	-	-
Horiz. %	-578.57%	-2,319.05%	-5,195.24%	-3,880.95%	-1,333.33%	-102.38%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	233.27	348.69	214.24	285.48	299.99	119.20	88.77	17.46%
YoY %	-33.10%	62.76%	-24.95%	-4.84%	151.67%	34.28%	-	-
Horiz. %	262.78%	392.80%	241.34%	321.60%	337.94%	134.28%	100.00%	-
EPS	6.68	26.64	43.64	34.26	9.85	0.72	-0.69	-
YoY %	-74.92%	-38.96%	27.38%	247.82%	1,268.06%	204.35%	-	-
Horiz. %	-968.12%	-3,860.87%	-6,324.64%	-4,965.22%	-1,427.54%	-104.35%	100.00%	-
DPS	5.00	5.00	5.00	0.00	0.00	0.00	1.00	30.75%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	500.00%	500.00%	500.00%	0.00%	0.00%	0.00%	100.00%	-
NAPS	2.7522	2.7354	2.00	2.1021	1.7594	1.6609	1.6611	8.77%
YoY %	0.61%	36.77%	-4.86%	19.48%	5.93%	-0.01%	-	-
Horiz. %	165.69%	164.67%	120.40%	126.55%	105.92%	99.99%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 99,663
RPS	233.27	348.69	214.24	285.53	299.85	118.64	88.91	17.43%
YoY %	-33.10%	62.76%	-24.97%	-4.78%	152.74%	33.44%	-	-
Horiz. %	262.37%	392.18%	240.96%	321.14%	337.25%	133.44%	100.00%	-
EPS	6.68	26.64	43.64	34.26	9.85	0.72	-0.69	-
YoY %	-74.92%	-38.96%	27.38%	247.82%	1,268.06%	204.35%	-	-
Horiz. %	-968.12%	-3,860.87%	-6,324.64%	-4,965.22%	-1,427.54%	-104.35%	100.00%	-
DPS	5.00	5.00	5.00	0.00	0.00	0.00	0.98	31.19%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	510.20%	510.20%	510.20%	0.00%	0.00%	0.00%	100.00%	-
NAPS	2.7522	2.7354	2.00	2.1025	1.7586	1.6531	1.6638	8.74%
YoY %	0.61%	36.77%	-4.88%	19.56%	6.38%	-0.64%	-	-
Horiz. %	165.42%	164.41%	120.21%	126.37%	105.70%	99.36%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.78	1.55	1.80	1.65	1.70	1.60	1.09	-
P/RPS	0.76	0.44	0.84	0.58	0.57	1.34	1.23	-7.70%
YoY %	72.73%	-47.62%	44.83%	1.75%	-57.46%	8.94%	-	-
Horiz. %	61.79%	35.77%	68.29%	47.15%	46.34%	108.94%	100.00%	-
P/EPS	26.64	5.82	4.12	4.82	17.25	221.62	-157.21	-
YoY %	357.73%	41.26%	-14.52%	-72.06%	-92.22%	240.97%	-	-
Horiz. %	-16.95%	-3.70%	-2.62%	-3.07%	-10.97%	-140.97%	100.00%	-
EY	3.75	17.19	24.25	20.76	5.80	0.45	-0.64	-
YoY %	-78.18%	-29.11%	16.81%	257.93%	1,188.89%	170.31%	-	-
Horiz. %	-585.94%	-2,685.94%	-3,789.06%	-3,243.75%	-906.25%	-70.31%	100.00%	-
DY	2.81	3.23	2.78	0.00	0.00	0.00	0.92	20.44%
YoY %	-13.00%	16.19%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	305.43%	351.09%	302.17%	0.00%	0.00%	0.00%	100.00%	-
P/NAPS	0.65	0.57	0.90	0.78	0.97	0.96	0.66	-0.25%
YoY %	14.04%	-36.67%	15.38%	-19.59%	1.04%	45.45%	-	-
Horiz. %	98.48%	86.36%	136.36%	118.18%	146.97%	145.45%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	30/08/13	30/08/12	26/08/11	27/08/10	26/08/09	25/08/08	-
Price	1.82	1.50	1.81	1.63	1.71	1.75	1.02	-
P/RPS	0.78	0.43	0.84	0.57	0.57	1.47	1.15	-6.26%
YoY %	81.40%	-48.81%	47.37%	0.00%	-61.22%	27.83%	-	-
Horiz. %	67.83%	37.39%	73.04%	49.57%	49.57%	127.83%	100.00%	-
P/EPS	27.24	5.63	4.15	4.76	17.36	242.40	-147.12	-
YoY %	383.84%	35.66%	-12.82%	-72.58%	-92.84%	264.76%	-	-
Horiz. %	-18.52%	-3.83%	-2.82%	-3.24%	-11.80%	-164.76%	100.00%	-
EY	3.67	17.76	24.11	21.02	5.76	0.41	-0.68	-
YoY %	-79.34%	-26.34%	14.70%	264.93%	1,304.88%	160.29%	-	-
Horiz. %	-539.71%	-2,611.76%	-3,545.59%	-3,091.18%	-847.06%	-60.29%	100.00%	-
DY	2.75	3.33	2.76	0.00	0.00	0.00	0.98	18.75%
YoY %	-17.42%	20.65%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	280.61%	339.80%	281.63%	0.00%	0.00%	0.00%	100.00%	-
P/NAPS	0.66	0.55	0.91	0.78	0.97	1.05	0.61	1.32%
YoY %	20.00%	-39.56%	16.67%	-19.59%	-7.62%	72.13%	-	-
Horiz. %	108.20%	90.16%	149.18%	127.87%	159.02%	172.13%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos