[KNUSFOR] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 0.49%
YoY- -94.39%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 88,152 86,198 90,172 108,646 112,160 114,400 78,628 7.91%
PBT 1,986 2,208 3,312 2,123 1,622 1,566 1,572 16.84%
Tax -1,086 -1,684 -2,828 -1,826 -1,306 -1,152 -1,208 -6.84%
NP 900 524 484 297 316 414 364 82.74%
-
NP to SH 1,052 688 676 481 478 464 412 86.70%
-
Tax Rate 54.68% 76.27% 85.39% 86.01% 80.52% 73.56% 76.84% -
Total Cost 87,252 85,674 89,688 108,349 111,844 113,986 78,264 7.50%
-
Net Worth 164,703 164,402 166,107 163,854 166,107 168,593 156,616 3.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 981 - - - -
Div Payout % - - - 204.08% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 164,703 164,402 166,107 163,854 166,107 168,593 156,616 3.41%
NOSH 98,624 98,285 99,411 98,163 99,722 100,869 93,636 3.51%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.02% 0.61% 0.54% 0.27% 0.28% 0.36% 0.46% -
ROE 0.64% 0.42% 0.41% 0.29% 0.29% 0.28% 0.26% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 89.38 87.70 90.71 110.68 112.47 113.41 83.97 4.24%
EPS 1.07 0.70 0.68 0.36 0.48 0.46 0.44 80.73%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.67 1.6727 1.6709 1.6692 1.6657 1.6714 1.6726 -0.10%
Adjusted Per Share Value based on latest NOSH - 101,666
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 88.47 86.51 90.49 109.03 112.56 114.81 78.91 7.91%
EPS 1.06 0.69 0.68 0.48 0.48 0.47 0.41 88.26%
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 1.6529 1.6499 1.667 1.6444 1.667 1.6919 1.5717 3.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.75 0.90 0.80 0.86 0.90 0.91 1.00 -
P/RPS 0.84 1.03 0.88 0.78 0.80 0.80 1.19 -20.70%
P/EPS 70.31 128.57 117.65 175.51 187.50 197.83 227.27 -54.22%
EY 1.42 0.78 0.85 0.57 0.53 0.51 0.44 118.22%
DY 0.00 0.00 0.00 1.16 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.48 0.52 0.54 0.54 0.60 -17.43%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 29/05/06 27/02/06 30/11/05 30/08/05 25/05/05 -
Price 0.90 0.71 0.88 0.81 0.89 0.86 0.80 -
P/RPS 1.01 0.81 0.97 0.73 0.79 0.76 0.95 4.16%
P/EPS 84.37 101.43 129.41 165.31 185.42 186.96 181.82 -40.03%
EY 1.19 0.99 0.77 0.60 0.54 0.53 0.55 67.20%
DY 0.00 0.00 0.00 1.23 0.00 0.00 0.00 -
P/NAPS 0.54 0.42 0.53 0.49 0.53 0.51 0.48 8.16%

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