[KNUSFOR] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 47.75%
YoY- -60.73%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 361,429 417,096 214,092 210,003 133,878 101,554 79,392 174.42%
PBT 49,877 60,344 10,208 35,326 20,425 21,504 30,928 37.47%
Tax -19,670 -20,874 -5,568 -13,325 -5,534 -4,256 -4,612 162.76%
NP 30,206 39,470 4,640 22,001 14,890 17,248 26,316 9.61%
-
NP to SH 30,206 39,470 4,640 22,001 14,890 17,248 26,316 9.61%
-
Tax Rate 39.44% 34.59% 54.55% 37.72% 27.09% 19.79% 14.91% -
Total Cost 331,222 377,626 209,452 188,002 118,988 84,306 53,076 238.58%
-
Net Worth 270,506 272,568 253,985 259,395 199,290 199,290 255,051 3.99%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 4,982 - - - -
Div Payout % - - - 22.65% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 270,506 272,568 253,985 259,395 199,290 199,290 255,051 3.99%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.36% 9.46% 2.17% 10.48% 11.12% 16.98% 33.15% -
ROE 11.17% 14.48% 1.83% 8.48% 7.47% 8.65% 10.32% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 362.72 418.58 214.85 210.75 134.36 101.92 79.67 174.44%
EPS 30.32 39.62 4.64 22.08 14.95 17.30 26.40 9.65%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.7147 2.7354 2.5489 2.6032 2.00 2.00 2.5596 3.99%
Adjusted Per Share Value based on latest NOSH - 99,645
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 362.72 418.58 214.85 210.75 134.36 101.92 79.67 174.44%
EPS 30.32 39.62 4.64 22.08 14.95 17.30 26.40 9.65%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.7147 2.7354 2.5489 2.6032 2.00 2.00 2.5596 3.99%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.67 1.55 1.60 1.65 1.72 1.80 1.94 -
P/RPS 0.46 0.37 0.74 0.78 1.28 1.77 2.43 -66.99%
P/EPS 5.51 3.91 34.36 7.47 11.51 10.40 7.35 -17.46%
EY 18.15 25.56 2.91 13.38 8.69 9.62 13.61 21.13%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 0.63 0.63 0.86 0.90 0.76 -12.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 27/05/13 28/02/13 26/11/12 30/08/12 28/05/12 -
Price 1.80 1.50 1.65 1.60 1.68 1.81 1.94 -
P/RPS 0.50 0.36 0.77 0.76 1.25 1.78 2.43 -65.11%
P/EPS 5.94 3.79 35.43 7.25 11.24 10.46 7.35 -13.22%
EY 16.84 26.41 2.82 13.80 8.90 9.56 13.61 15.23%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.66 0.55 0.65 0.61 0.84 0.91 0.76 -8.96%

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