[KNUSFOR] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 65.65%
YoY- 451.43%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 283,143 360,343 177,978 306,916 313,953 128,516 107,628 17.48%
PBT 13,291 47,883 32,995 75,392 14,879 4,141 278 90.45%
Tax -5,163 -20,960 -12,049 -18,837 -4,623 -1,371 -1,104 29.30%
NP 8,128 26,923 20,946 56,555 10,256 2,770 -826 -
-
NP to SH 8,128 26,923 20,946 56,555 10,256 2,770 -862 -
-
Tax Rate 38.85% 43.77% 36.52% 24.99% 31.07% 33.11% 397.12% -
Total Cost 275,015 333,420 157,032 250,361 303,697 125,746 108,454 16.76%
-
Net Worth 273,645 270,506 199,290 234,501 178,163 167,578 161,871 9.14%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 4,982 4,982 4,983 - - - 979 31.13%
Div Payout % 61.30% 18.51% 23.79% - - - 0.00% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 273,645 270,506 199,290 234,501 178,163 167,578 161,871 9.14%
NOSH 99,645 99,645 99,645 99,626 99,738 99,553 97,777 0.31%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.87% 7.47% 11.77% 18.43% 3.27% 2.16% -0.77% -
ROE 2.97% 9.95% 10.51% 24.12% 5.76% 1.65% -0.53% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 284.15 361.63 178.61 308.07 314.78 129.09 110.07 17.11%
EPS 8.16 27.02 21.02 56.77 10.28 2.78 -0.88 -
DPS 5.00 5.00 5.00 0.00 0.00 0.00 1.00 30.75%
NAPS 2.7462 2.7147 2.00 2.3538 1.7863 1.6833 1.6555 8.79%
Adjusted Per Share Value based on latest NOSH - 99,626
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 284.15 361.63 178.61 308.01 315.07 128.97 108.01 17.48%
EPS 8.16 27.02 21.02 56.76 10.29 2.78 -0.87 -
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.98 31.19%
NAPS 2.7462 2.7147 2.00 2.3534 1.788 1.6818 1.6245 9.14%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.84 1.67 1.72 1.55 1.71 1.65 1.04 -
P/RPS 0.65 0.46 0.96 0.50 0.54 1.28 0.94 -5.96%
P/EPS 22.56 6.18 8.18 2.73 16.63 59.30 -117.97 -
EY 4.43 16.18 12.22 36.62 6.01 1.69 -0.85 -
DY 2.72 2.99 2.91 0.00 0.00 0.00 0.96 18.94%
P/NAPS 0.67 0.62 0.86 0.66 0.96 0.98 0.63 1.03%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 29/11/13 26/11/12 21/11/11 29/11/10 30/11/09 28/11/08 -
Price 1.60 1.80 1.68 1.58 1.73 1.59 0.95 -
P/RPS 0.56 0.50 0.94 0.51 0.55 1.23 0.86 -6.89%
P/EPS 19.62 6.66 7.99 2.78 16.82 57.14 -107.76 -
EY 5.10 15.01 12.51 35.93 5.94 1.75 -0.93 -
DY 3.13 2.78 2.98 0.00 0.00 0.00 1.05 19.95%
P/NAPS 0.58 0.66 0.84 0.67 0.97 0.94 0.57 0.29%

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