[KNUSFOR] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -23.11%
YoY- 5.57%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 342,597 287,444 251,048 297,267 361,429 417,096 214,092 36.77%
PBT 21,245 17,820 10,012 34,765 49,877 60,344 10,208 62.93%
Tax -11,169 -11,488 -5,928 -11,539 -19,670 -20,874 -5,568 58.98%
NP 10,076 6,332 4,084 23,226 30,206 39,470 4,640 67.61%
-
NP to SH 10,076 6,332 4,084 23,226 30,206 39,470 4,640 67.61%
-
Tax Rate 52.57% 64.47% 59.21% 33.19% 39.44% 34.59% 54.55% -
Total Cost 332,521 281,112 246,964 274,041 331,222 377,626 209,452 36.05%
-
Net Worth 273,645 274,008 272,090 271,074 270,506 272,568 253,985 5.09%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 4,982 - - - -
Div Payout % - - - 21.45% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 273,645 274,008 272,090 271,074 270,506 272,568 253,985 5.09%
NOSH 99,645 99,559 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.94% 2.20% 1.63% 7.81% 8.36% 9.46% 2.17% -
ROE 3.68% 2.31% 1.50% 8.57% 11.17% 14.48% 1.83% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 343.82 288.72 251.94 298.33 362.72 418.58 214.85 36.77%
EPS 10.11 6.36 4.08 23.31 30.32 39.62 4.64 67.98%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.7462 2.7522 2.7306 2.7204 2.7147 2.7354 2.5489 5.09%
Adjusted Per Share Value based on latest NOSH - 99,645
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 343.82 288.47 251.94 298.33 362.72 418.58 214.85 36.77%
EPS 10.11 6.35 4.08 23.31 30.32 39.62 4.64 67.98%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.7462 2.7498 2.7306 2.7204 2.7147 2.7354 2.5489 5.09%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.84 1.78 1.80 1.81 1.67 1.55 1.60 -
P/RPS 0.54 0.62 0.71 0.61 0.46 0.37 0.74 -18.93%
P/EPS 18.20 27.99 43.92 7.77 5.51 3.91 34.36 -34.50%
EY 5.50 3.57 2.28 12.88 18.15 25.56 2.91 52.80%
DY 0.00 0.00 0.00 2.76 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.66 0.67 0.62 0.57 0.63 4.18%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 27/05/14 27/02/14 29/11/13 30/08/13 27/05/13 -
Price 1.60 1.82 1.83 1.89 1.80 1.50 1.65 -
P/RPS 0.47 0.63 0.73 0.63 0.50 0.36 0.77 -28.02%
P/EPS 15.82 28.62 44.65 8.11 5.94 3.79 35.43 -41.55%
EY 6.32 3.49 2.24 12.33 16.84 26.41 2.82 71.17%
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.67 0.69 0.66 0.55 0.65 -7.30%

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