[KNUSFOR] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -26.3%
YoY- -72.44%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 151,134 409,755 297,267 189,681 288,819 310,222 204,614 -4.92%
PBT 4,984 44,024 34,765 25,795 80,023 23,606 9,301 -9.87%
Tax -3,373 -16,111 -11,539 -10,358 -24,003 -6,454 -2,456 5.42%
NP 1,611 27,913 23,226 15,437 56,020 17,152 6,845 -21.41%
-
NP to SH 1,611 27,913 23,226 15,437 56,020 17,152 6,845 -21.41%
-
Tax Rate 67.68% 36.60% 33.19% 40.16% 30.00% 27.34% 26.41% -
Total Cost 149,523 381,842 274,041 174,244 232,799 293,070 197,769 -4.55%
-
Net Worth 291,613 294,002 271,074 199,294 241,531 99,632 99,708 19.57%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 4,982 4,982 4,982 4,983 - - -
Div Payout % - 17.85% 21.45% 32.28% 8.90% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 291,613 294,002 271,074 199,294 241,531 99,632 99,708 19.57%
NOSH 99,645 99,645 99,645 99,645 99,645 99,632 99,708 -0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.07% 6.81% 7.81% 8.14% 19.40% 5.53% 3.35% -
ROE 0.55% 9.49% 8.57% 7.75% 23.19% 17.22% 6.86% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 151.23 411.21 298.33 190.35 289.79 311.37 205.21 -4.95%
EPS 1.61 28.01 23.31 15.49 56.21 17.22 6.86 -21.45%
DPS 0.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.9179 2.9505 2.7204 2.00 2.4234 1.00 1.00 19.52%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 151.67 411.21 298.33 190.36 289.85 311.33 205.34 -4.92%
EPS 1.62 28.01 23.31 15.49 56.22 17.21 6.87 -21.39%
DPS 0.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.9265 2.9505 2.7204 2.00 2.4239 0.9999 1.0006 19.57%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.40 1.53 1.81 1.65 1.64 1.51 1.75 -
P/RPS 0.93 0.37 0.61 0.87 0.57 0.48 0.85 1.50%
P/EPS 86.85 5.46 7.77 10.65 2.92 8.77 25.49 22.65%
EY 1.15 18.31 12.88 9.39 34.27 11.40 3.92 -18.47%
DY 0.00 3.27 2.76 3.03 3.05 0.00 0.00 -
P/NAPS 0.48 0.52 0.67 0.83 0.68 1.51 1.75 -19.38%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 17/02/15 27/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.37 1.70 1.89 1.60 1.88 1.70 1.60 -
P/RPS 0.91 0.41 0.63 0.84 0.65 0.55 0.78 2.60%
P/EPS 84.99 6.07 8.11 10.33 3.34 9.87 23.31 24.04%
EY 1.18 16.48 12.33 9.68 29.90 10.13 4.29 -19.34%
DY 0.00 2.94 2.65 3.13 2.66 0.00 0.00 -
P/NAPS 0.47 0.58 0.69 0.80 0.78 1.70 1.60 -18.46%

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