[KNUSFOR] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -3.58%
YoY- -1.48%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 114,400 78,628 97,422 95,422 97,422 94,320 124,750 -5.61%
PBT 1,566 1,572 10,396 11,322 12,268 11,376 12,340 -74.77%
Tax -1,152 -1,208 -1,823 -1,902 -2,498 -2,000 -1,586 -19.21%
NP 414 364 8,573 9,420 9,770 9,376 10,754 -88.62%
-
NP to SH 464 412 8,573 9,420 9,770 9,376 10,754 -87.72%
-
Tax Rate 73.56% 76.84% 17.54% 16.80% 20.36% 17.58% 12.85% -
Total Cost 113,986 78,264 88,849 86,002 87,652 84,944 113,996 -0.00%
-
Net Worth 168,593 156,616 165,181 164,689 164,442 163,552 134,727 16.14%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 986 - - - 807 -
Div Payout % - - 11.51% - - - 7.51% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 168,593 156,616 165,181 164,689 164,442 163,552 134,727 16.14%
NOSH 100,869 93,636 98,633 98,398 98,092 97,666 80,737 16.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.36% 0.46% 8.80% 9.87% 10.03% 9.94% 8.62% -
ROE 0.28% 0.26% 5.19% 5.72% 5.94% 5.73% 7.98% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 113.41 83.97 98.77 96.98 99.32 96.57 154.51 -18.64%
EPS 0.46 0.44 8.69 9.57 9.96 9.60 12.71 -89.08%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.6714 1.6726 1.6747 1.6737 1.6764 1.6746 1.6687 0.10%
Adjusted Per Share Value based on latest NOSH - 99,090
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 114.81 78.91 97.77 95.76 97.77 94.66 125.19 -5.61%
EPS 0.47 0.41 8.60 9.45 9.80 9.41 10.79 -87.64%
DPS 0.00 0.00 0.99 0.00 0.00 0.00 0.81 -
NAPS 1.6919 1.5717 1.6577 1.6528 1.6503 1.6414 1.3521 16.13%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.91 1.00 1.05 1.20 1.35 1.66 1.80 -
P/RPS 0.80 1.19 1.06 1.24 1.36 1.72 1.16 -21.95%
P/EPS 197.83 227.27 12.08 12.53 13.55 17.29 13.51 499.51%
EY 0.51 0.44 8.28 7.98 7.38 5.78 7.40 -83.21%
DY 0.00 0.00 0.95 0.00 0.00 0.00 0.56 -
P/NAPS 0.54 0.60 0.63 0.72 0.81 0.99 1.08 -37.03%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 25/05/05 28/02/05 30/11/04 23/08/04 21/05/04 30/03/04 -
Price 0.86 0.80 1.02 1.20 1.22 1.39 1.60 -
P/RPS 0.76 0.95 1.03 1.24 1.23 1.44 1.04 -18.88%
P/EPS 186.96 181.82 11.74 12.53 12.25 14.48 12.01 524.49%
EY 0.53 0.55 8.52 7.98 8.16 6.91 8.32 -84.07%
DY 0.00 0.00 0.98 0.00 0.00 0.00 0.62 -
P/NAPS 0.51 0.48 0.61 0.72 0.73 0.83 0.96 -34.43%

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