Highlights

[KNUSFOR] YoY 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?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 116,062 53,960 38,284 31,245 24,511 113,226 62,524 10.85%
  YoY % 115.09% 40.95% 22.53% 27.47% -78.35% 81.09% -
  Horiz. % 185.63% 86.30% 61.23% 49.97% 39.20% 181.09% 100.00%
PBT 4,105 -2,707 -2,596 -3,466 1,145 7,024 7,236 -9.01%
  YoY % 251.64% -4.28% 25.10% -402.71% -83.70% -2.93% -
  Horiz. % 56.73% -37.41% -35.88% -47.90% 15.82% 97.07% 100.00%
Tax -389 -223 -1,012 -114 -1,089 -2,633 -4,316 -33.03%
  YoY % -74.44% 77.96% -787.72% 89.53% 58.64% 38.99% -
  Horiz. % 9.01% 5.17% 23.45% 2.64% 25.23% 61.01% 100.00%
NP 3,716 -2,930 -3,608 -3,580 56 4,391 2,920 4.10%
  YoY % 226.83% 18.79% -0.78% -6,492.86% -98.72% 50.38% -
  Horiz. % 127.26% -100.34% -123.56% -122.60% 1.92% 150.38% 100.00%
NP to SH 3,716 -2,931 -3,608 -3,580 56 4,391 2,920 4.10%
  YoY % 226.78% 18.76% -0.78% -6,492.86% -98.72% 50.38% -
  Horiz. % 127.26% -100.38% -123.56% -122.60% 1.92% 150.38% 100.00%
Tax Rate 9.48 % - % - % - % 95.11 % 37.49 % 59.65 % -26.39%
  YoY % 0.00% 0.00% 0.00% 0.00% 153.69% -37.15% -
  Horiz. % 15.89% 0.00% 0.00% 0.00% 159.45% 62.85% 100.00%
Total Cost 112,346 56,890 41,892 34,825 24,455 108,835 59,604 11.14%
  YoY % 97.48% 35.80% 20.29% 42.40% -77.53% 82.60% -
  Horiz. % 188.49% 95.45% 70.28% 58.43% 41.03% 182.60% 100.00%
Net Worth 217,265 235,431 263,899 279,892 292,398 273,645 270,506 -3.59%
  YoY % -7.72% -10.79% -5.71% -4.28% 6.85% 1.16% -
  Horiz. % 80.32% 87.03% 97.56% 103.47% 108.09% 101.16% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 217,265 235,431 263,899 279,892 292,398 273,645 270,506 -3.59%
  YoY % -7.72% -10.79% -5.71% -4.28% 6.85% 1.16% -
  Horiz. % 80.32% 87.03% 97.56% 103.47% 108.09% 101.16% 100.00%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 -
  YoY % 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.20 % -5.43 % -9.42 % -11.46 % 0.23 % 3.88 % 4.67 % -6.10%
  YoY % 158.93% 42.36% 17.80% -5,082.61% -94.07% -16.92% -
  Horiz. % 68.52% -116.27% -201.71% -245.40% 4.93% 83.08% 100.00%
ROE 1.71 % -1.24 % -1.37 % -1.28 % 0.02 % 1.60 % 1.08 % 7.96%
  YoY % 237.90% 9.49% -7.03% -6,500.00% -98.75% 48.15% -
  Horiz. % 158.33% -114.81% -126.85% -118.52% 1.85% 148.15% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 116.48 54.15 38.42 31.36 24.60 113.63 62.75 10.85%
  YoY % 115.11% 40.94% 22.51% 27.48% -78.35% 81.08% -
  Horiz. % 185.63% 86.29% 61.23% 49.98% 39.20% 181.08% 100.00%
EPS 3.73 -2.94 -3.62 3.59 0.06 4.41 2.93 4.10%
  YoY % 226.87% 18.78% -200.84% 5,883.33% -98.64% 50.51% -
  Horiz. % 127.30% -100.34% -123.55% 122.53% 2.05% 150.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1804 2.3627 2.6484 2.8089 2.9344 2.7462 2.7147 -3.59%
  YoY % -7.72% -10.79% -5.71% -4.28% 6.85% 1.16% -
  Horiz. % 80.32% 87.03% 97.56% 103.47% 108.09% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 99,645
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 116.48 54.15 38.42 31.36 24.60 113.63 62.75 10.85%
  YoY % 115.11% 40.94% 22.51% 27.48% -78.35% 81.08% -
  Horiz. % 185.63% 86.29% 61.23% 49.98% 39.20% 181.08% 100.00%
EPS 3.73 -2.94 -3.62 3.59 0.06 4.41 2.93 4.10%
  YoY % 226.87% 18.78% -200.84% 5,883.33% -98.64% 50.51% -
  Horiz. % 127.30% -100.34% -123.55% 122.53% 2.05% 150.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1804 2.3627 2.6484 2.8089 2.9344 2.7462 2.7147 -3.59%
  YoY % -7.72% -10.79% -5.71% -4.28% 6.85% 1.16% -
  Horiz. % 80.32% 87.03% 97.56% 103.47% 108.09% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.5900 0.7000 1.1500 1.2200 1.5800 1.8400 1.6700 -
P/RPS 0.51 1.29 2.99 3.89 6.42 1.62 2.66 -24.05%
  YoY % -60.47% -56.86% -23.14% -39.41% 296.30% -39.10% -
  Horiz. % 19.17% 48.50% 112.41% 146.24% 241.35% 60.90% 100.00%
P/EPS 15.82 -23.80 -31.76 -33.96 2,811.41 41.76 56.99 -19.22%
  YoY % 166.47% 25.06% 6.48% -101.21% 6,632.30% -26.72% -
  Horiz. % 27.76% -41.76% -55.73% -59.59% 4,933.16% 73.28% 100.00%
EY 6.32 -4.20 -3.15 -2.94 0.04 2.39 1.75 23.85%
  YoY % 250.48% -33.33% -7.14% -7,450.00% -98.33% 36.57% -
  Horiz. % 361.14% -240.00% -180.00% -168.00% 2.29% 136.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.30 0.43 0.43 0.54 0.67 0.62 -12.93%
  YoY % -10.00% -30.23% 0.00% -20.37% -19.40% 8.06% -
  Horiz. % 43.55% 48.39% 69.35% 69.35% 87.10% 108.06% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 29/11/18 29/11/17 24/11/16 25/11/15 25/11/14 29/11/13 -
Price 0.5600 0.6000 0.9250 1.1200 1.5100 1.6000 1.8000 -
P/RPS 0.48 1.11 2.41 3.57 6.14 1.41 2.87 -25.76%
  YoY % -56.76% -53.94% -32.49% -41.86% 335.46% -50.87% -
  Horiz. % 16.72% 38.68% 83.97% 124.39% 213.94% 49.13% 100.00%
P/EPS 15.02 -20.40 -25.55 -31.17 2,686.86 36.31 61.42 -20.91%
  YoY % 173.63% 20.16% 18.03% -101.16% 7,299.78% -40.88% -
  Horiz. % 24.45% -33.21% -41.60% -50.75% 4,374.57% 59.12% 100.00%
EY 6.66 -4.90 -3.91 -3.21 0.04 2.75 1.63 26.43%
  YoY % 235.92% -25.32% -21.81% -8,125.00% -98.55% 68.71% -
  Horiz. % 408.59% -300.61% -239.88% -196.93% 2.45% 168.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.25 0.35 0.40 0.51 0.58 0.66 -14.37%
  YoY % 4.00% -28.57% -12.50% -21.57% -12.07% -12.12% -
  Horiz. % 39.39% 37.88% 53.03% 60.61% 77.27% 87.88% 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.
 


 

310  320  545  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DGB 0.075-0.015 
 SMETRIC 0.14-0.01 
 PWRWELL 0.31+0.015 
 ARMADA 0.40+0.005 
 SAPNRG 0.24+0.005 
 XDL 0.16+0.005 
 PERDANA 0.495+0.025 
 FPGROUP 0.985+0.065 
 ALAM 0.155+0.005 
 AGES 0.12+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers