[KNUSFOR] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 147.11%
YoY- 477.97%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 189,681 288,819 310,222 204,614 112,539 82,965 88,390 13.55%
PBT 25,795 80,023 23,606 9,301 -1,003 2,659 3,327 40.64%
Tax -10,358 -24,003 -6,454 -2,456 -808 -1,617 -2,317 28.31%
NP 15,437 56,020 17,152 6,845 -1,811 1,042 1,010 57.46%
-
NP to SH 15,437 56,020 17,152 6,845 -1,811 1,042 1,136 54.41%
-
Tax Rate 40.16% 30.00% 27.34% 26.41% - 60.81% 69.64% -
Total Cost 174,244 232,799 293,070 197,769 114,350 81,923 87,380 12.17%
-
Net Worth 199,294 241,531 99,632 99,708 165,287 163,975 100,270 12.11%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,982 4,983 - - - 979 1,002 30.61%
Div Payout % 32.28% 8.90% - - - 93.98% 88.27% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 199,294 241,531 99,632 99,708 165,287 163,975 100,270 12.11%
NOSH 99,645 99,645 99,632 99,708 100,277 97,931 100,270 -0.10%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.14% 19.40% 5.53% 3.35% -1.61% 1.26% 1.14% -
ROE 7.75% 23.19% 17.22% 6.86% -1.10% 0.64% 1.13% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 190.35 289.79 311.37 205.21 112.23 84.72 88.15 13.67%
EPS 15.49 56.21 17.22 6.86 -1.81 1.06 1.13 54.64%
DPS 5.00 5.00 0.00 0.00 0.00 1.00 1.00 30.73%
NAPS 2.00 2.4234 1.00 1.00 1.6483 1.6744 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 99,708
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 190.36 289.85 311.33 205.34 112.94 83.26 88.70 13.55%
EPS 15.49 56.22 17.21 6.87 -1.82 1.05 1.14 54.41%
DPS 5.00 5.00 0.00 0.00 0.00 0.98 1.01 30.51%
NAPS 2.00 2.4239 0.9999 1.0006 1.6588 1.6456 1.0063 12.11%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.65 1.64 1.51 1.75 1.00 1.75 1.10 -
P/RPS 0.87 0.57 0.48 0.85 0.89 2.07 1.25 -5.85%
P/EPS 10.65 2.92 8.77 25.49 -55.37 164.47 97.09 -30.78%
EY 9.39 34.27 11.40 3.92 -1.81 0.61 1.03 44.48%
DY 3.03 3.05 0.00 0.00 0.00 0.57 0.91 22.17%
P/NAPS 0.83 0.68 1.51 1.75 0.61 1.05 1.10 -4.58%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 23/02/09 25/02/08 27/02/07 -
Price 1.60 1.88 1.70 1.60 0.96 1.52 2.19 -
P/RPS 0.84 0.65 0.55 0.78 0.86 1.79 2.48 -16.49%
P/EPS 10.33 3.34 9.87 23.31 -53.16 142.86 193.30 -38.59%
EY 9.68 29.90 10.13 4.29 -1.88 0.70 0.52 62.72%
DY 3.13 2.66 0.00 0.00 0.00 0.66 0.46 37.61%
P/NAPS 0.80 0.78 1.70 1.60 0.58 0.91 2.19 -15.43%

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