Highlights

[KNUSFOR] QoQ Quarter Result on 2018-09-30 [#3]

Stock [KNUSFOR]: KNUSFORD BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     82.08%    YoY -     18.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 101,972 53,960 25,911 27,271 34,609 38,284 35,526 101.58%
  QoQ % 88.98% 108.25% -4.99% -21.20% -9.60% 7.76% -
  Horiz. % 287.03% 151.89% 72.94% 76.76% 97.42% 107.76% 100.00%
PBT -5,847 -2,707 -16,437 -3,486 -2,642 -2,596 -2,462 77.72%
  QoQ % -116.00% 83.53% -371.51% -31.95% -1.77% -5.44% -
  Horiz. % 237.49% 109.95% 667.63% 141.59% 107.31% 105.44% 100.00%
Tax -1,252 -223 84 679 -142 -1,012 -254 188.79%
  QoQ % -461.43% -365.48% -87.63% 578.17% 85.97% -298.43% -
  Horiz. % 492.91% 87.80% -33.07% -267.32% 55.91% 398.43% 100.00%
NP -7,099 -2,930 -16,353 -2,807 -2,784 -3,608 -2,716 89.42%
  QoQ % -142.29% 82.08% -482.58% -0.83% 22.84% -32.84% -
  Horiz. % 261.38% 107.88% 602.10% 103.35% 102.50% 132.84% 100.00%
NP to SH -7,101 -2,931 -16,352 -2,814 -2,778 -3,608 -2,716 89.45%
  QoQ % -142.27% 82.08% -481.09% -1.30% 23.00% -32.84% -
  Horiz. % 261.45% 107.92% 602.06% 103.61% 102.28% 132.84% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 109,071 56,890 42,264 30,078 37,393 41,892 38,242 100.73%
  QoQ % 91.72% 34.61% 40.51% -19.56% -10.74% 9.54% -
  Horiz. % 285.21% 148.76% 110.52% 78.65% 97.78% 109.54% 100.00%
Net Worth 212,074 235,431 238,360 254,712 261,119 263,899 267,506 -14.31%
  QoQ % -9.92% -1.23% -6.42% -2.45% -1.05% -1.35% -
  Horiz. % 79.28% 88.01% 89.10% 95.22% 97.61% 98.65% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 212,074 235,431 238,360 254,712 261,119 263,899 267,506 -14.31%
  QoQ % -9.92% -1.23% -6.42% -2.45% -1.05% -1.35% -
  Horiz. % 79.28% 88.01% 89.10% 95.22% 97.61% 98.65% 100.00%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -6.96 % -5.43 % -63.11 % -10.29 % -8.04 % -9.42 % -7.65 % -6.09%
  QoQ % -28.18% 91.40% -513.31% -27.99% 14.65% -23.14% -
  Horiz. % 90.98% 70.98% 824.97% 134.51% 105.10% 123.14% 100.00%
ROE -3.35 % -1.24 % -6.86 % -1.10 % -1.06 % -1.37 % -1.02 % 120.47%
  QoQ % -170.16% 81.92% -523.64% -3.77% 22.63% -34.31% -
  Horiz. % 328.43% 121.57% 672.55% 107.84% 103.92% 134.31% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 102.34 54.15 26.00 27.37 34.73 38.42 35.65 101.60%
  QoQ % 88.99% 108.27% -5.01% -21.19% -9.60% 7.77% -
  Horiz. % 287.07% 151.89% 72.93% 76.77% 97.42% 107.77% 100.00%
EPS -7.13 -2.94 -16.41 -2.82 -2.79 -3.62 -2.73 89.32%
  QoQ % -142.52% 82.08% -481.91% -1.08% 22.93% -32.60% -
  Horiz. % 261.17% 107.69% 601.10% 103.30% 102.20% 132.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1283 2.3627 2.3921 2.5562 2.6205 2.6484 2.6846 -14.31%
  QoQ % -9.92% -1.23% -6.42% -2.45% -1.05% -1.35% -
  Horiz. % 79.28% 88.01% 89.10% 95.22% 97.61% 98.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 102.34 54.15 26.00 27.37 34.73 38.42 35.65 101.60%
  QoQ % 88.99% 108.27% -5.01% -21.19% -9.60% 7.77% -
  Horiz. % 287.07% 151.89% 72.93% 76.77% 97.42% 107.77% 100.00%
EPS -7.13 -2.94 -16.41 -2.82 -2.79 -3.62 -2.73 89.32%
  QoQ % -142.52% 82.08% -481.91% -1.08% 22.93% -32.60% -
  Horiz. % 261.17% 107.69% 601.10% 103.30% 102.20% 132.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1283 2.3627 2.3921 2.5562 2.6205 2.6484 2.6846 -14.31%
  QoQ % -9.92% -1.23% -6.42% -2.45% -1.05% -1.35% -
  Horiz. % 79.28% 88.01% 89.10% 95.22% 97.61% 98.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.5000 0.7000 0.7900 0.7400 0.9250 1.1500 1.2800 -
P/RPS 0.49 1.29 3.04 2.70 2.66 2.99 3.59 -73.39%
  QoQ % -62.02% -57.57% 12.59% 1.50% -11.04% -16.71% -
  Horiz. % 13.65% 35.93% 84.68% 75.21% 74.09% 83.29% 100.00%
P/EPS -7.02 -23.80 -4.81 -26.20 -33.18 -31.76 -46.96 -71.74%
  QoQ % 70.50% -394.80% 81.64% 21.04% -4.47% 32.37% -
  Horiz. % 14.95% 50.68% 10.24% 55.79% 70.66% 67.63% 100.00%
EY -14.25 -4.20 -20.77 -3.82 -3.01 -3.15 -2.13 253.82%
  QoQ % -239.29% 79.78% -443.72% -26.91% 4.44% -47.89% -
  Horiz. % 669.01% 197.18% 975.12% 179.34% 141.31% 147.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.23 0.30 0.33 0.29 0.35 0.43 0.48 -38.68%
  QoQ % -23.33% -9.09% 13.79% -17.14% -18.60% -10.42% -
  Horiz. % 47.92% 62.50% 68.75% 60.42% 72.92% 89.58% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 28/08/18 28/05/18 28/02/18 29/11/17 29/08/17 -
Price 0.4100 0.6000 0.6600 0.6000 0.8900 0.9250 1.0600 -
P/RPS 0.40 1.11 2.54 2.19 2.56 2.41 2.97 -73.63%
  QoQ % -63.96% -56.30% 15.98% -14.45% 6.22% -18.86% -
  Horiz. % 13.47% 37.37% 85.52% 73.74% 86.20% 81.14% 100.00%
P/EPS -5.75 -20.40 -4.02 -21.25 -31.92 -25.55 -38.89 -71.94%
  QoQ % 71.81% -407.46% 81.08% 33.43% -24.93% 34.30% -
  Horiz. % 14.79% 52.46% 10.34% 54.64% 82.08% 65.70% 100.00%
EY -17.38 -4.90 -24.86 -4.71 -3.13 -3.91 -2.57 256.37%
  QoQ % -254.69% 80.29% -427.81% -50.48% 19.95% -52.14% -
  Horiz. % 676.26% 190.66% 967.32% 183.27% 121.79% 152.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.19 0.25 0.28 0.23 0.34 0.35 0.39 -38.00%
  QoQ % -24.00% -10.71% 21.74% -32.35% -2.86% -10.26% -
  Horiz. % 48.72% 64.10% 71.79% 58.97% 87.18% 89.74% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

261  244  519  1156 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.35+0.005 
 JAG 0.055+0.005 
 HSI-C5D 0.40-0.035 
 DAYANG 1.380.00 
 PERDANA 0.390.00 
 DYNACIA 0.090.00 
 HSI-C3V 0.105-0.035 
 FGV 1.19+0.07 
 HUAAN 0.26+0.005 
 DESTINI 0.33-0.015 
Partners & Brokers