[KNUSFOR] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -24.89%
YoY- -38.66%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 CAGR
Revenue 81,107 89,744 111,532 90,476 121,870 113,155 112,438 -6.31%
PBT 1,640 2,861 2,557 8,156 12,895 20,252 12,751 -33.61%
Tax -1,617 -1,762 -2,230 -1,406 -1,872 -5,687 -3,177 -12.62%
NP 23 1,099 327 6,750 11,023 14,565 9,574 -70.02%
-
NP to SH 23 1,177 548 6,762 11,023 14,565 9,574 -70.02%
-
Tax Rate 98.60% 61.59% 87.21% 17.24% 14.52% 28.08% 24.92% -
Total Cost 81,084 88,645 111,205 83,726 110,847 98,590 102,864 -4.64%
-
Net Worth 166,434 167,480 166,107 156,616 163,552 123,382 129,576 5.12%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 CAGR
Div 979 1,002 1,016 993 925 - 752 5.41%
Div Payout % 4,257.87% 85.19% 185.52% 14.70% 8.40% - 7.86% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 CAGR
Net Worth 166,434 167,480 166,107 156,616 163,552 123,382 129,576 5.12%
NOSH 99,876 100,000 99,411 93,636 97,666 73,441 74,107 6.14%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 CAGR
NP Margin 0.03% 1.22% 0.29% 7.46% 9.04% 12.87% 8.51% -
ROE 0.01% 0.70% 0.33% 4.32% 6.74% 11.80% 7.39% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 CAGR
RPS 81.21 89.74 112.19 96.62 124.78 154.07 151.72 -11.73%
EPS 0.02 1.18 0.55 7.22 11.29 19.83 12.92 -72.54%
DPS 1.00 1.00 1.02 1.06 0.95 0.00 1.00 0.00%
NAPS 1.6664 1.6748 1.6709 1.6726 1.6746 1.68 1.7485 -0.95%
Adjusted Per Share Value based on latest NOSH - 93,636
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 CAGR
RPS 81.40 90.06 111.93 90.80 122.30 113.56 112.84 -6.31%
EPS 0.02 1.18 0.55 6.79 11.06 14.62 9.61 -70.87%
DPS 0.98 1.01 1.02 1.00 0.93 0.00 0.75 5.48%
NAPS 1.6703 1.6808 1.667 1.5717 1.6414 1.2382 1.3004 5.12%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 29/03/02 31/03/03 -
Price 1.33 1.84 0.80 1.00 1.66 2.58 1.29 -
P/RPS 1.64 2.05 0.71 1.03 1.33 1.67 0.85 14.03%
P/EPS 5,775.47 156.33 145.13 13.85 14.71 13.01 9.99 256.28%
EY 0.02 0.64 0.69 7.22 6.80 7.69 10.01 -71.11%
DY 0.75 0.54 1.28 1.06 0.57 0.00 0.78 -0.78%
P/NAPS 0.80 1.10 0.48 0.60 0.99 1.54 0.74 1.56%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 CAGR
Date 26/05/08 28/05/07 29/05/06 25/05/05 21/05/04 20/05/02 21/04/03 -
Price 1.12 1.99 0.88 0.80 1.39 1.93 1.29 -
P/RPS 1.38 2.22 0.78 0.83 1.11 1.25 0.85 10.16%
P/EPS 4,863.55 169.07 159.64 11.08 12.32 9.73 9.99 244.26%
EY 0.02 0.59 0.63 9.03 8.12 10.28 10.01 -71.11%
DY 0.89 0.50 1.16 1.33 0.68 0.00 0.78 2.67%
P/NAPS 0.67 1.19 0.53 0.48 0.83 1.15 0.74 -1.96%

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