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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 94,329 70,702 101,972 53,960 25,911 27,271 34,609 95.48%
  QoQ % 33.42% -30.67% 88.98% 108.25% -4.99% -21.20% -
  Horiz. % 272.56% 204.29% 294.64% 155.91% 74.87% 78.80% 100.00%
PBT 2,737 1,012 -5,847 -2,707 -16,437 -3,486 -2,642 -
  QoQ % 170.45% 117.31% -116.00% 83.53% -371.51% -31.95% -
  Horiz. % -103.60% -38.30% 221.31% 102.46% 622.14% 131.95% 100.00%
Tax 335 -282 -1,252 -223 84 679 -142 -
  QoQ % 218.79% 77.48% -461.43% -365.48% -87.63% 578.17% -
  Horiz. % -235.92% 198.59% 881.69% 157.04% -59.15% -478.17% 100.00%
NP 3,072 730 -7,099 -2,930 -16,353 -2,807 -2,784 -
  QoQ % 320.82% 110.28% -142.29% 82.08% -482.58% -0.83% -
  Horiz. % -110.34% -26.22% 254.99% 105.24% 587.39% 100.83% 100.00%
NP to SH 3,072 727 -7,101 -2,931 -16,352 -2,814 -2,778 -
  QoQ % 322.56% 110.24% -142.27% 82.08% -481.09% -1.30% -
  Horiz. % -110.58% -26.17% 255.62% 105.51% 588.62% 101.30% 100.00%
Tax Rate -12.24 % 27.87 % - % - % - % - % - % -
  QoQ % -143.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -43.92% 100.00% - - - - -
Total Cost 91,257 69,972 109,071 56,890 42,264 30,078 37,393 81.56%
  QoQ % 30.42% -35.85% 91.72% 34.61% 40.51% -19.56% -
  Horiz. % 244.05% 187.13% 291.69% 152.14% 113.03% 80.44% 100.00%
Net Worth 213,549 210,470 212,074 235,431 238,360 254,712 261,119 -12.58%
  QoQ % 1.46% -0.76% -9.92% -1.23% -6.42% -2.45% -
  Horiz. % 81.78% 80.60% 81.22% 90.16% 91.28% 97.55% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 213,549 210,470 212,074 235,431 238,360 254,712 261,119 -12.58%
  QoQ % 1.46% -0.76% -9.92% -1.23% -6.42% -2.45% -
  Horiz. % 81.78% 80.60% 81.22% 90.16% 91.28% 97.55% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.26 % 1.03 % -6.96 % -5.43 % -63.11 % -10.29 % -8.04 % -
  QoQ % 216.50% 114.80% -28.18% 91.40% -513.31% -27.99% -
  Horiz. % -40.55% -12.81% 86.57% 67.54% 784.95% 127.99% 100.00%
ROE 1.44 % 0.35 % -3.35 % -1.24 % -6.86 % -1.10 % -1.06 % -
  QoQ % 311.43% 110.45% -170.16% 81.92% -523.64% -3.77% -
  Horiz. % -135.85% -33.02% 316.04% 116.98% 647.17% 103.77% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 94.67 70.95 102.34 54.15 26.00 27.37 34.73 95.50%
  QoQ % 33.43% -30.67% 88.99% 108.27% -5.01% -21.19% -
  Horiz. % 272.59% 204.29% 294.67% 155.92% 74.86% 78.81% 100.00%
EPS 3.09 0.73 -7.13 -2.94 -16.41 -2.82 -2.79 -
  QoQ % 323.29% 110.24% -142.52% 82.08% -481.91% -1.08% -
  Horiz. % -110.75% -26.16% 255.56% 105.38% 588.17% 101.08% 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 2.1431 2.1122 2.1283 2.3627 2.3921 2.5562 2.6205 -12.58%
  QoQ % 1.46% -0.76% -9.92% -1.23% -6.42% -2.45% -
  Horiz. % 81.78% 80.60% 81.22% 90.16% 91.28% 97.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 94.67 70.95 102.34 54.15 26.00 27.37 34.73 95.50%
  QoQ % 33.43% -30.67% 88.99% 108.27% -5.01% -21.19% -
  Horiz. % 272.59% 204.29% 294.67% 155.92% 74.86% 78.81% 100.00%
EPS 3.09 0.73 -7.13 -2.94 -16.41 -2.82 -2.79 -
  QoQ % 323.29% 110.24% -142.52% 82.08% -481.91% -1.08% -
  Horiz. % -110.75% -26.16% 255.56% 105.38% 588.17% 101.08% 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 2.1431 2.1122 2.1283 2.3627 2.3921 2.5562 2.6205 -12.58%
  QoQ % 1.46% -0.76% -9.92% -1.23% -6.42% -2.45% -
  Horiz. % 81.78% 80.60% 81.22% 90.16% 91.28% 97.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.6500 0.4300 0.5000 0.7000 0.7900 0.7400 0.9250 -
P/RPS 0.69 0.61 0.49 1.29 3.04 2.70 2.66 -59.43%
  QoQ % 13.11% 24.49% -62.02% -57.57% 12.59% 1.50% -
  Horiz. % 25.94% 22.93% 18.42% 48.50% 114.29% 101.50% 100.00%
P/EPS 21.08 58.94 -7.02 -23.80 -4.81 -26.20 -33.18 -
  QoQ % -64.23% 939.60% 70.50% -394.80% 81.64% 21.04% -
  Horiz. % -63.53% -177.64% 21.16% 71.73% 14.50% 78.96% 100.00%
EY 4.74 1.70 -14.25 -4.20 -20.77 -3.82 -3.01 -
  QoQ % 178.82% 111.93% -239.29% 79.78% -443.72% -26.91% -
  Horiz. % -157.48% -56.48% 473.42% 139.53% 690.03% 126.91% 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 0.30 0.20 0.23 0.30 0.33 0.29 0.35 -9.79%
  QoQ % 50.00% -13.04% -23.33% -9.09% 13.79% -17.14% -
  Horiz. % 85.71% 57.14% 65.71% 85.71% 94.29% 82.86% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 29/05/19 26/02/19 29/11/18 28/08/18 28/05/18 28/02/18 -
Price 0.5800 0.6500 0.4100 0.6000 0.6600 0.6000 0.8900 -
P/RPS 0.61 0.92 0.40 1.11 2.54 2.19 2.56 -61.67%
  QoQ % -33.70% 130.00% -63.96% -56.30% 15.98% -14.45% -
  Horiz. % 23.83% 35.94% 15.62% 43.36% 99.22% 85.55% 100.00%
P/EPS 18.81 89.09 -5.75 -20.40 -4.02 -21.25 -31.92 -
  QoQ % -78.89% 1,649.39% 71.81% -407.46% 81.08% 33.43% -
  Horiz. % -58.93% -279.10% 18.01% 63.91% 12.59% 66.57% 100.00%
EY 5.32 1.12 -17.38 -4.90 -24.86 -4.71 -3.13 -
  QoQ % 375.00% 106.44% -254.69% 80.29% -427.81% -50.48% -
  Horiz. % -169.97% -35.78% 555.27% 156.55% 794.25% 150.48% 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 0.27 0.31 0.19 0.25 0.28 0.23 0.34 -14.28%
  QoQ % -12.90% 63.16% -24.00% -10.71% 21.74% -32.35% -
  Horiz. % 79.41% 91.18% 55.88% 73.53% 82.35% 67.65% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers