[KNUSFOR] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 0.9%
YoY- -19.47%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 97,422 94,320 124,750 114,264 114,792 105,840 113,145 -9.50%
PBT 12,268 11,376 12,340 11,382 11,806 9,156 14,540 -10.71%
Tax -2,498 -2,000 -1,586 -1,821 -2,330 -856 -3,883 -25.49%
NP 9,770 9,376 10,754 9,561 9,476 8,300 10,657 -5.63%
-
NP to SH 9,770 9,376 10,754 9,561 9,476 8,300 10,657 -5.63%
-
Tax Rate 20.36% 17.58% 12.85% 16.00% 19.74% 9.35% 26.71% -
Total Cost 87,652 84,944 113,996 104,702 105,316 97,540 102,488 -9.90%
-
Net Worth 164,442 163,552 134,727 133,992 130,383 129,576 126,768 18.96%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 807 - - - 738 -
Div Payout % - - 7.51% - - - 6.93% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 164,442 163,552 134,727 133,992 130,383 129,576 126,768 18.96%
NOSH 98,092 97,666 80,737 80,573 74,031 74,107 73,891 20.81%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.03% 9.94% 8.62% 8.37% 8.25% 7.84% 9.42% -
ROE 5.94% 5.73% 7.98% 7.14% 7.27% 6.41% 8.41% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 99.32 96.57 154.51 141.81 155.06 142.82 153.12 -25.08%
EPS 9.96 9.60 12.71 11.87 12.80 11.20 14.39 -21.77%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.6764 1.6746 1.6687 1.663 1.7612 1.7485 1.7156 -1.53%
Adjusted Per Share Value based on latest NOSH - 93,576
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 97.77 94.66 125.19 114.67 115.20 106.22 113.55 -9.50%
EPS 9.80 9.41 10.79 9.60 9.51 8.33 10.69 -5.63%
DPS 0.00 0.00 0.81 0.00 0.00 0.00 0.74 -
NAPS 1.6503 1.6414 1.3521 1.3447 1.3085 1.3004 1.2722 18.96%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.35 1.66 1.80 1.62 1.40 1.29 1.44 -
P/RPS 1.36 1.72 1.16 1.14 0.90 0.90 0.94 27.94%
P/EPS 13.55 17.29 13.51 13.65 10.94 11.52 9.98 22.63%
EY 7.38 5.78 7.40 7.33 9.14 8.68 10.02 -18.45%
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.69 -
P/NAPS 0.81 0.99 1.08 0.97 0.79 0.74 0.84 -2.39%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 21/05/04 30/03/04 17/11/03 28/08/03 21/04/03 18/02/03 -
Price 1.22 1.39 1.60 1.98 1.85 1.29 1.35 -
P/RPS 1.23 1.44 1.04 1.40 1.19 0.90 0.88 25.03%
P/EPS 12.25 14.48 12.01 16.69 14.45 11.52 9.36 19.66%
EY 8.16 6.91 8.32 5.99 6.92 8.68 10.68 -16.43%
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.74 -
P/NAPS 0.73 0.83 0.96 1.19 1.05 0.74 0.79 -5.13%

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