[KNUSFOR] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 7.79%
YoY- 135.76%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 86,104 92,668 95,588 88,390 88,152 86,198 90,172 -3.02%
PBT 2,961 1,798 1,448 3,327 1,986 2,208 3,312 -7.18%
Tax -2,006 -1,066 -608 -2,318 -1,086 -1,684 -2,828 -20.44%
NP 954 732 840 1,009 900 524 484 57.14%
-
NP to SH 1,002 812 840 1,134 1,052 688 676 29.97%
-
Tax Rate 67.75% 59.29% 41.99% 69.67% 54.68% 76.27% 85.39% -
Total Cost 85,149 91,936 94,748 87,381 87,252 85,674 89,688 -3.39%
-
Net Worth 165,380 165,905 167,480 166,052 164,703 164,402 166,107 -0.29%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 992 - - - -
Div Payout % - - - 87.51% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 165,380 165,905 167,480 166,052 164,703 164,402 166,107 -0.29%
NOSH 98,947 99,024 100,000 99,230 98,624 98,285 99,411 -0.31%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.11% 0.79% 0.88% 1.14% 1.02% 0.61% 0.54% -
ROE 0.61% 0.49% 0.50% 0.68% 0.64% 0.42% 0.41% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 87.02 93.58 95.59 89.08 89.38 87.70 90.71 -2.72%
EPS 1.01 0.82 0.84 1.14 1.07 0.70 0.68 30.14%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.6714 1.6754 1.6748 1.6734 1.67 1.6727 1.6709 0.01%
Adjusted Per Share Value based on latest NOSH - 100,270
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 86.41 93.00 95.93 88.70 88.47 86.51 90.49 -3.02%
EPS 1.01 0.81 0.84 1.14 1.06 0.69 0.68 30.14%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.6597 1.665 1.6808 1.6664 1.6529 1.6499 1.667 -0.29%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.60 1.95 1.84 1.10 0.75 0.90 0.80 -
P/RPS 1.84 2.08 1.92 1.23 0.84 1.03 0.88 63.44%
P/EPS 157.89 237.80 219.05 96.26 70.31 128.57 117.65 21.64%
EY 0.63 0.42 0.46 1.04 1.42 0.78 0.85 -18.08%
DY 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
P/NAPS 0.96 1.16 1.10 0.66 0.45 0.54 0.48 58.67%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 29/08/07 28/05/07 27/02/07 28/11/06 29/08/06 29/05/06 -
Price 1.60 1.68 1.99 2.19 0.90 0.71 0.88 -
P/RPS 1.84 1.80 2.08 2.46 1.01 0.81 0.97 53.17%
P/EPS 157.89 204.88 236.90 191.64 84.37 101.43 129.41 14.16%
EY 0.63 0.49 0.42 0.52 1.19 0.99 0.77 -12.51%
DY 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
P/NAPS 0.96 1.00 1.19 1.31 0.54 0.42 0.53 48.53%

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