[KNUSFOR] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
06-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -3.7%
YoY- -45.53%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 114,792 105,840 113,145 124,034 113,608 108,668 115,911 -0.64%
PBT 11,806 9,156 14,540 15,549 16,290 16,312 23,702 -37.24%
Tax -2,330 -856 -3,883 -3,676 -3,960 -3,680 -6,629 -50.29%
NP 9,476 8,300 10,657 11,873 12,330 12,632 17,073 -32.53%
-
NP to SH 9,476 8,300 10,657 11,873 12,330 12,632 17,073 -32.53%
-
Tax Rate 19.74% 9.35% 26.71% 23.64% 24.31% 22.56% 27.97% -
Total Cost 105,316 97,540 102,488 112,161 101,278 96,036 98,838 4.33%
-
Net Worth 130,383 129,576 126,768 127,289 126,271 123,382 113,142 9.94%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 738 - - - 6,774 -
Div Payout % - - 6.93% - - - 39.68% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 130,383 129,576 126,768 127,289 126,271 123,382 113,142 9.94%
NOSH 74,031 74,107 73,891 74,208 74,277 73,441 67,749 6.10%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.25% 7.84% 9.42% 9.57% 10.85% 11.62% 14.73% -
ROE 7.27% 6.41% 8.41% 9.33% 9.76% 10.24% 15.09% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 155.06 142.82 153.12 167.14 152.95 147.96 171.09 -6.36%
EPS 12.80 11.20 14.39 16.00 16.60 17.20 25.20 -36.41%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 10.00 -
NAPS 1.7612 1.7485 1.7156 1.7153 1.70 1.68 1.67 3.61%
Adjusted Per Share Value based on latest NOSH - 74,054
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 115.20 106.22 113.55 124.48 114.01 109.06 116.32 -0.64%
EPS 9.51 8.33 10.69 11.92 12.37 12.68 17.13 -32.52%
DPS 0.00 0.00 0.74 0.00 0.00 0.00 6.80 -
NAPS 1.3085 1.3004 1.2722 1.2774 1.2672 1.2382 1.1355 9.94%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.40 1.29 1.44 1.53 1.80 2.58 2.53 -
P/RPS 0.90 0.90 0.94 0.92 1.18 1.74 1.48 -28.28%
P/EPS 10.94 11.52 9.98 9.56 10.84 15.00 10.04 5.90%
EY 9.14 8.68 10.02 10.46 9.22 6.67 9.96 -5.58%
DY 0.00 0.00 0.69 0.00 0.00 0.00 3.95 -
P/NAPS 0.79 0.74 0.84 0.89 1.06 1.54 1.51 -35.14%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 21/04/03 18/02/03 06/11/02 20/08/02 20/05/02 27/02/02 -
Price 1.85 1.29 1.35 1.54 1.89 1.93 2.30 -
P/RPS 1.19 0.90 0.88 0.92 1.24 1.30 1.34 -7.62%
P/EPS 14.45 11.52 9.36 9.62 11.39 11.22 9.13 35.92%
EY 6.92 8.68 10.68 10.39 8.78 8.91 10.96 -26.46%
DY 0.00 0.00 0.74 0.00 0.00 0.00 4.35 -
P/NAPS 1.05 0.74 0.79 0.90 1.11 1.15 1.38 -16.69%

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