[KNUSFOR] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -10.16%
YoY- -30.07%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
Revenue 111,532 90,476 121,870 112,438 40,854 22.23%
PBT 2,557 8,156 12,895 12,751 16,163 -30.82%
Tax -2,230 -1,406 -1,872 -3,177 -2,473 -2.04%
NP 327 6,750 11,023 9,574 13,690 -52.59%
-
NP to SH 548 6,762 11,023 9,574 13,690 -47.44%
-
Tax Rate 87.21% 17.24% 14.52% 24.92% 15.30% -
Total Cost 111,205 83,726 110,847 102,864 27,164 32.54%
-
Net Worth 166,107 156,616 163,552 129,576 56,180 24.19%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
Div 1,016 993 925 752 - -
Div Payout % 185.52% 14.70% 8.40% 7.86% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
Net Worth 166,107 156,616 163,552 129,576 56,180 24.19%
NOSH 99,411 93,636 97,666 74,107 56,180 12.08%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
NP Margin 0.29% 7.46% 9.04% 8.51% 33.51% -
ROE 0.33% 4.32% 6.74% 7.39% 24.37% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
RPS 112.19 96.62 124.78 151.72 72.72 9.05%
EPS 0.55 7.22 11.29 12.92 24.37 -53.13%
DPS 1.02 1.06 0.95 1.00 0.00 -
NAPS 1.6709 1.6726 1.6746 1.7485 1.00 10.80%
Adjusted Per Share Value based on latest NOSH - 74,107
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
RPS 111.93 90.80 122.30 112.84 41.00 22.23%
EPS 0.55 6.79 11.06 9.61 13.74 -47.44%
DPS 1.02 1.00 0.93 0.75 0.00 -
NAPS 1.667 1.5717 1.6414 1.3004 0.5638 24.19%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.80 1.00 1.66 1.29 0.00 -
P/RPS 0.71 1.03 1.33 0.85 0.00 -
P/EPS 145.13 13.85 14.71 9.99 0.00 -
EY 0.69 7.22 6.80 10.01 0.00 -
DY 1.28 1.06 0.57 0.78 0.00 -
P/NAPS 0.48 0.60 0.99 0.74 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 CAGR
Date 29/05/06 25/05/05 21/05/04 21/04/03 - -
Price 0.88 0.80 1.39 1.29 0.00 -
P/RPS 0.78 0.83 1.11 0.85 0.00 -
P/EPS 159.64 11.08 12.32 9.99 0.00 -
EY 0.63 9.03 8.12 10.01 0.00 -
DY 1.16 1.33 0.68 0.78 0.00 -
P/NAPS 0.53 0.48 0.83 0.74 0.00 -

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