[KNUSFOR] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 27.94%
YoY- -1124.08%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 176,211 180,183 208,594 383,065 141,751 141,359 124,902 4.85%
PBT 15,602 -5,200 -1,746 2,007 -25,272 -14,400 -9,481 -
Tax -5,912 -1,257 -1,316 -1,588 398 -1,233 -1,036 27.13%
NP 9,690 -6,457 -3,062 419 -24,874 -15,633 -10,517 -
-
NP to SH 9,690 -6,457 -3,062 414 -24,875 -15,633 -10,517 -
-
Tax Rate 37.89% - - 79.12% - - - -
Total Cost 166,521 186,640 211,656 382,646 166,625 156,992 135,419 2.89%
-
Net Worth 226,961 217,425 223,693 217,265 235,431 263,899 199,290 1.80%
Dividend
31/12/23 31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 226,961 217,425 223,693 217,265 235,431 263,899 199,290 1.80%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.50% -3.58% -1.47% 0.11% -17.55% -11.06% -8.42% -
ROE 4.27% -2.97% -1.37% 0.19% -10.57% -5.92% -5.28% -
Per Share
31/12/23 31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 176.84 180.82 209.34 384.43 142.26 141.86 125.35 4.85%
EPS 9.72 -6.48 -3.07 0.42 -24.96 -15.69 -10.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2777 2.182 2.2449 2.1804 2.3627 2.6484 2.00 1.80%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/23 31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 176.84 180.82 209.34 384.43 142.26 141.86 125.35 4.85%
EPS 9.72 -6.48 -3.07 0.42 -24.96 -15.69 -10.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2777 2.182 2.2449 2.1804 2.3627 2.6484 2.00 1.80%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/12/23 30/12/22 31/12/21 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.83 0.60 0.615 0.59 0.70 1.15 1.22 -
P/RPS 0.47 0.33 0.29 0.15 0.49 0.81 0.97 -9.50%
P/EPS 8.54 -9.26 -20.01 142.01 -2.80 -7.33 -11.56 -
EY 11.72 -10.80 -5.00 0.70 -35.66 -13.64 -8.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.27 0.27 0.27 0.30 0.43 0.61 -7.01%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 27/02/24 22/02/23 24/02/22 26/11/19 29/11/18 29/11/17 24/11/16 -
Price 0.93 0.52 0.565 0.56 0.60 0.925 1.12 -
P/RPS 0.53 0.29 0.27 0.15 0.42 0.65 0.89 -6.89%
P/EPS 9.56 -8.02 -18.39 134.79 -2.40 -5.90 -10.61 -
EY 10.46 -12.46 -5.44 0.74 -41.61 -16.96 -9.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.24 0.25 0.26 0.25 0.35 0.56 -4.20%

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