[KNUSFOR] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 4.2%
YoY- 3.1%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 78,628 97,422 95,422 97,422 94,320 124,750 114,264 -22.03%
PBT 1,572 10,396 11,322 12,268 11,376 12,340 11,382 -73.24%
Tax -1,208 -1,823 -1,902 -2,498 -2,000 -1,586 -1,821 -23.91%
NP 364 8,573 9,420 9,770 9,376 10,754 9,561 -88.66%
-
NP to SH 412 8,573 9,420 9,770 9,376 10,754 9,561 -87.68%
-
Tax Rate 76.84% 17.54% 16.80% 20.36% 17.58% 12.85% 16.00% -
Total Cost 78,264 88,849 86,002 87,652 84,944 113,996 104,702 -17.62%
-
Net Worth 156,616 165,181 164,689 164,442 163,552 134,727 133,992 10.95%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 986 - - - 807 - -
Div Payout % - 11.51% - - - 7.51% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 156,616 165,181 164,689 164,442 163,552 134,727 133,992 10.95%
NOSH 93,636 98,633 98,398 98,092 97,666 80,737 80,573 10.52%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.46% 8.80% 9.87% 10.03% 9.94% 8.62% 8.37% -
ROE 0.26% 5.19% 5.72% 5.94% 5.73% 7.98% 7.14% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 83.97 98.77 96.98 99.32 96.57 154.51 141.81 -29.46%
EPS 0.44 8.69 9.57 9.96 9.60 12.71 11.87 -88.86%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.6726 1.6747 1.6737 1.6764 1.6746 1.6687 1.663 0.38%
Adjusted Per Share Value based on latest NOSH - 98,488
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 78.91 97.77 95.76 97.77 94.66 125.19 114.67 -22.03%
EPS 0.41 8.60 9.45 9.80 9.41 10.79 9.60 -87.75%
DPS 0.00 0.99 0.00 0.00 0.00 0.81 0.00 -
NAPS 1.5717 1.6577 1.6528 1.6503 1.6414 1.3521 1.3447 10.94%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.00 1.05 1.20 1.35 1.66 1.80 1.62 -
P/RPS 1.19 1.06 1.24 1.36 1.72 1.16 1.14 2.90%
P/EPS 227.27 12.08 12.53 13.55 17.29 13.51 13.65 550.92%
EY 0.44 8.28 7.98 7.38 5.78 7.40 7.33 -84.64%
DY 0.00 0.95 0.00 0.00 0.00 0.56 0.00 -
P/NAPS 0.60 0.63 0.72 0.81 0.99 1.08 0.97 -27.38%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 28/02/05 30/11/04 23/08/04 21/05/04 30/03/04 17/11/03 -
Price 0.80 1.02 1.20 1.22 1.39 1.60 1.98 -
P/RPS 0.95 1.03 1.24 1.23 1.44 1.04 1.40 -22.76%
P/EPS 181.82 11.74 12.53 12.25 14.48 12.01 16.69 390.71%
EY 0.55 8.52 7.98 8.16 6.91 8.32 5.99 -79.61%
DY 0.00 0.98 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 0.48 0.61 0.72 0.73 0.83 0.96 1.19 -45.37%

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