[KNUSFOR] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -15.45%
YoY- -16.28%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 82,965 88,390 108,646 94,399 124,750 113,145 115,912 -5.41%
PBT 2,659 3,327 2,122 10,607 12,340 14,540 23,655 -30.51%
Tax -1,617 -2,317 -1,825 -1,604 -1,586 -3,883 -6,630 -20.94%
NP 1,042 1,010 297 9,003 10,754 10,657 17,025 -37.21%
-
NP to SH 1,042 1,136 482 9,003 10,754 10,657 17,025 -37.21%
-
Tax Rate 60.81% 69.64% 86.00% 15.12% 12.85% 26.71% 28.03% -
Total Cost 81,923 87,380 108,349 85,396 113,996 102,488 98,887 -3.08%
-
Net Worth 163,975 100,270 101,666 166,866 155,428 75,222 72,400 14.58%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 979 1,002 1,016 993 925 752 - -
Div Payout % 93.98% 88.27% 210.93% 11.04% 8.61% 7.06% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 163,975 100,270 101,666 166,866 155,428 75,222 72,400 14.58%
NOSH 97,931 100,270 101,666 99,384 92,583 75,222 72,400 5.16%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.26% 1.14% 0.27% 9.54% 8.62% 9.42% 14.69% -
ROE 0.64% 1.13% 0.47% 5.40% 6.92% 14.17% 23.52% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 84.72 88.15 106.86 94.98 134.74 150.41 160.10 -10.05%
EPS 1.06 1.13 0.47 9.06 11.62 14.17 23.52 -40.33%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 1.6744 1.00 1.00 1.679 1.6788 1.00 1.00 8.96%
Adjusted Per Share Value based on latest NOSH - 99,384
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 83.26 88.70 109.03 94.74 125.19 113.55 116.32 -5.41%
EPS 1.05 1.14 0.48 9.04 10.79 10.69 17.09 -37.17%
DPS 0.98 1.01 1.02 1.00 0.93 0.75 0.00 -
NAPS 1.6456 1.0063 1.0203 1.6746 1.5598 0.7549 0.7266 14.58%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.75 1.10 0.86 1.05 1.80 1.44 2.53 -
P/RPS 2.07 1.25 0.80 1.11 1.34 0.96 1.58 4.60%
P/EPS 164.47 97.09 181.40 11.59 15.50 10.16 10.76 57.50%
EY 0.61 1.03 0.55 8.63 6.45 9.84 9.29 -36.47%
DY 0.57 0.91 1.16 0.95 0.56 0.69 0.00 -
P/NAPS 1.05 1.10 0.86 0.63 1.07 1.44 2.53 -13.62%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 27/02/07 27/02/06 28/02/05 30/03/04 18/02/03 27/02/02 -
Price 1.52 2.19 0.81 1.02 1.60 1.35 2.30 -
P/RPS 1.79 2.48 0.76 1.07 1.19 0.90 1.44 3.69%
P/EPS 142.86 193.30 170.85 11.26 13.77 9.53 9.78 56.31%
EY 0.70 0.52 0.59 8.88 7.26 10.49 10.22 -36.02%
DY 0.66 0.46 1.23 0.98 0.62 0.74 0.00 -
P/NAPS 0.91 2.19 0.81 0.61 0.95 1.35 2.30 -14.31%

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