[KNUSFOR] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 12.32%
YoY- 1290.09%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 223,356 250,457 294,074 253,144 116,328 81,107 89,744 16.39%
PBT 20,615 78,350 30,544 11,092 330 1,640 2,861 38.93%
Tax -10,597 -22,676 -7,666 -3,404 -976 -1,617 -1,762 34.81%
NP 10,018 55,674 22,878 7,688 -646 23 1,099 44.48%
-
NP to SH 10,018 55,674 22,878 7,688 -646 23 1,177 42.84%
-
Tax Rate 51.40% 28.94% 25.10% 30.69% 295.76% 98.60% 61.59% -
Total Cost 213,338 194,783 271,196 245,456 116,974 81,084 88,645 15.74%
-
Net Worth 253,985 255,051 195,215 172,815 163,413 166,434 167,480 7.17%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 4,982 4,983 - - - 979 1,002 30.61%
Div Payout % 49.73% 8.95% - - - 4,257.87% 85.19% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 253,985 255,051 195,215 172,815 163,413 166,434 167,480 7.17%
NOSH 99,645 99,645 99,640 99,916 98,888 99,876 100,000 -0.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.49% 22.23% 7.78% 3.04% -0.56% 0.03% 1.22% -
ROE 3.94% 21.83% 11.72% 4.45% -0.40% 0.01% 0.70% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 224.15 251.35 295.14 253.36 117.64 81.21 89.74 16.46%
EPS 10.05 55.87 22.96 7.69 -0.65 0.02 1.18 42.85%
DPS 5.00 5.00 0.00 0.00 0.00 1.00 1.00 30.73%
NAPS 2.5489 2.5596 1.9592 1.7296 1.6525 1.6664 1.6748 7.24%
Adjusted Per Share Value based on latest NOSH - 99,916
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 224.15 251.35 295.12 254.05 116.74 81.40 90.06 16.39%
EPS 10.05 55.87 22.96 7.72 -0.65 0.02 1.18 42.85%
DPS 5.00 5.00 0.00 0.00 0.00 0.98 1.01 30.51%
NAPS 2.5489 2.5596 1.9591 1.7343 1.64 1.6703 1.6808 7.17%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.60 1.94 1.75 1.60 1.20 1.33 1.84 -
P/RPS 0.71 0.77 0.59 0.63 1.02 1.64 2.05 -16.18%
P/EPS 15.91 3.47 7.62 20.79 -183.69 5,775.47 156.33 -31.64%
EY 6.28 28.80 13.12 4.81 -0.54 0.02 0.64 46.26%
DY 3.13 2.58 0.00 0.00 0.00 0.75 0.54 33.99%
P/NAPS 0.63 0.76 0.89 0.93 0.73 0.80 1.10 -8.86%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 28/05/12 26/05/11 31/05/10 22/05/09 26/05/08 28/05/07 -
Price 1.65 1.94 1.68 1.45 1.55 1.12 1.99 -
P/RPS 0.74 0.77 0.57 0.57 1.32 1.38 2.22 -16.71%
P/EPS 16.41 3.47 7.32 18.84 -237.27 4,863.55 169.07 -32.18%
EY 6.09 28.80 13.67 5.31 -0.42 0.02 0.59 47.50%
DY 3.03 2.58 0.00 0.00 0.00 0.89 0.50 34.98%
P/NAPS 0.65 0.76 0.86 0.84 0.94 0.67 1.19 -9.57%

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