[KNUSFOR] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 286.87%
YoY- 421.35%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 177,978 306,916 313,953 128,516 107,628 86,854 90,641 11.89%
PBT 32,995 75,392 14,879 4,141 278 4,058 2,395 54.76%
Tax -12,049 -18,837 -4,623 -1,371 -1,104 -3,008 -1,659 39.11%
NP 20,946 56,555 10,256 2,770 -826 1,050 736 74.64%
-
NP to SH 20,946 56,555 10,256 2,770 -862 1,097 913 68.48%
-
Tax Rate 36.52% 24.99% 31.07% 33.11% 397.12% 74.13% 69.27% -
Total Cost 157,032 250,361 303,697 125,746 108,454 85,804 89,905 9.73%
-
Net Worth 199,290 234,501 178,163 167,578 161,871 165,229 165,515 3.14%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,983 - - - 979 1,002 1,016 30.31%
Div Payout % 23.79% - - - 0.00% 91.40% 111.35% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 199,290 234,501 178,163 167,578 161,871 165,229 165,515 3.14%
NOSH 99,645 99,626 99,738 99,553 97,777 98,857 99,111 0.08%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.77% 18.43% 3.27% 2.16% -0.77% 1.21% 0.81% -
ROE 10.51% 24.12% 5.76% 1.65% -0.53% 0.66% 0.55% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 178.61 308.07 314.78 129.09 110.07 87.86 91.45 11.79%
EPS 21.02 56.77 10.28 2.78 -0.88 1.11 0.92 68.37%
DPS 5.00 0.00 0.00 0.00 1.00 1.00 1.03 30.09%
NAPS 2.00 2.3538 1.7863 1.6833 1.6555 1.6714 1.67 3.04%
Adjusted Per Share Value based on latest NOSH - 99,553
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 178.61 308.01 315.07 128.97 108.01 87.16 90.96 11.89%
EPS 21.02 56.76 10.29 2.78 -0.87 1.10 0.92 68.37%
DPS 5.00 0.00 0.00 0.00 0.98 1.01 1.02 30.30%
NAPS 2.00 2.3534 1.788 1.6818 1.6245 1.6582 1.6611 3.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.72 1.55 1.71 1.65 1.04 1.60 0.75 -
P/RPS 0.96 0.50 0.54 1.28 0.94 1.82 0.82 2.65%
P/EPS 8.18 2.73 16.63 59.30 -117.97 144.19 81.42 -31.79%
EY 12.22 36.62 6.01 1.69 -0.85 0.69 1.23 46.56%
DY 2.91 0.00 0.00 0.00 0.96 0.62 1.37 13.36%
P/NAPS 0.86 0.66 0.96 0.98 0.63 0.96 0.45 11.38%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 21/11/11 29/11/10 30/11/09 28/11/08 19/11/07 28/11/06 -
Price 1.68 1.58 1.73 1.59 0.95 1.60 0.90 -
P/RPS 0.94 0.51 0.55 1.23 0.86 1.82 0.98 -0.69%
P/EPS 7.99 2.78 16.82 57.14 -107.76 144.19 97.70 -34.09%
EY 12.51 35.93 5.94 1.75 -0.93 0.69 1.02 51.80%
DY 2.98 0.00 0.00 0.00 1.05 0.62 1.14 17.35%
P/NAPS 0.84 0.67 0.97 0.94 0.57 0.96 0.54 7.63%

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