[KNUSFOR] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.41%
YoY- 28.54%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 124,902 274,107 283,143 360,343 177,978 306,916 313,953 -14.22%
PBT -9,481 33,676 13,291 47,883 32,995 75,392 14,879 -
Tax -1,036 -9,941 -5,163 -20,960 -12,049 -18,837 -4,623 -22.04%
NP -10,517 23,735 8,128 26,923 20,946 56,555 10,256 -
-
NP to SH -10,517 23,735 8,128 26,923 20,946 56,555 10,256 -
-
Tax Rate - 29.52% 38.85% 43.77% 36.52% 24.99% 31.07% -
Total Cost 135,419 250,372 275,015 333,420 157,032 250,361 303,697 -12.58%
-
Net Worth 199,290 292,398 273,645 270,506 199,290 234,501 178,163 1.88%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 4,982 4,982 4,982 4,983 - - -
Div Payout % - 20.99% 61.30% 18.51% 23.79% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 199,290 292,398 273,645 270,506 199,290 234,501 178,163 1.88%
NOSH 99,645 99,645 99,645 99,645 99,645 99,626 99,738 -0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -8.42% 8.66% 2.87% 7.47% 11.77% 18.43% 3.27% -
ROE -5.28% 8.12% 2.97% 9.95% 10.51% 24.12% 5.76% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 125.35 275.08 284.15 361.63 178.61 308.07 314.78 -14.21%
EPS -10.55 23.82 8.16 27.02 21.02 56.77 10.28 -
DPS 0.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.00 2.9344 2.7462 2.7147 2.00 2.3538 1.7863 1.89%
Adjusted Per Share Value based on latest NOSH - 99,645
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 125.35 275.08 284.15 361.63 178.61 308.01 315.07 -14.22%
EPS -10.55 23.82 8.16 27.02 21.02 56.76 10.29 -
DPS 0.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.00 2.9344 2.7462 2.7147 2.00 2.3534 1.788 1.88%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.22 1.58 1.84 1.67 1.72 1.55 1.71 -
P/RPS 0.97 0.57 0.65 0.46 0.96 0.50 0.54 10.24%
P/EPS -11.56 6.63 22.56 6.18 8.18 2.73 16.63 -
EY -8.65 15.08 4.43 16.18 12.22 36.62 6.01 -
DY 0.00 3.16 2.72 2.99 2.91 0.00 0.00 -
P/NAPS 0.61 0.54 0.67 0.62 0.86 0.66 0.96 -7.27%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 25/11/14 29/11/13 26/11/12 21/11/11 29/11/10 -
Price 1.12 1.51 1.60 1.80 1.68 1.58 1.73 -
P/RPS 0.89 0.55 0.56 0.50 0.94 0.51 0.55 8.34%
P/EPS -10.61 6.34 19.62 6.66 7.99 2.78 16.82 -
EY -9.42 15.77 5.10 15.01 12.51 35.93 5.94 -
DY 0.00 3.31 3.13 2.78 2.98 0.00 0.00 -
P/NAPS 0.56 0.51 0.58 0.66 0.84 0.67 0.97 -8.74%

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