[KNUSFOR] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -26.01%
YoY- -43.79%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 113,145 124,034 113,608 108,668 115,911 124,044 117,592 -2.53%
PBT 14,540 15,549 16,290 16,312 23,702 28,989 31,748 -40.50%
Tax -3,883 -3,676 -3,960 -3,680 -6,629 -7,190 -8,556 -40.85%
NP 10,657 11,873 12,330 12,632 17,073 21,798 23,192 -40.36%
-
NP to SH 10,657 11,873 12,330 12,632 17,073 21,798 23,192 -40.36%
-
Tax Rate 26.71% 23.64% 24.31% 22.56% 27.97% 24.80% 26.95% -
Total Cost 102,488 112,161 101,278 96,036 98,838 102,245 94,400 5.61%
-
Net Worth 126,768 127,289 126,271 123,382 113,142 114,902 104,916 13.40%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 738 - - - 6,774 - - -
Div Payout % 6.93% - - - 39.68% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 126,768 127,289 126,271 123,382 113,142 114,902 104,916 13.40%
NOSH 73,891 74,208 74,277 73,441 67,749 65,658 61,354 13.15%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.42% 9.57% 10.85% 11.62% 14.73% 17.57% 19.72% -
ROE 8.41% 9.33% 9.76% 10.24% 15.09% 18.97% 22.11% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 153.12 167.14 152.95 147.96 171.09 188.92 191.66 -13.86%
EPS 14.39 16.00 16.60 17.20 25.20 33.20 37.80 -47.38%
DPS 1.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.7156 1.7153 1.70 1.68 1.67 1.75 1.71 0.21%
Adjusted Per Share Value based on latest NOSH - 73,441
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 113.55 124.48 114.01 109.06 116.32 124.49 118.01 -2.52%
EPS 10.69 11.92 12.37 12.68 17.13 21.88 23.27 -40.37%
DPS 0.74 0.00 0.00 0.00 6.80 0.00 0.00 -
NAPS 1.2722 1.2774 1.2672 1.2382 1.1355 1.1531 1.0529 13.40%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.44 1.53 1.80 2.58 2.53 1.30 1.47 -
P/RPS 0.94 0.92 1.18 1.74 1.48 0.69 0.77 14.18%
P/EPS 9.98 9.56 10.84 15.00 10.04 3.92 3.89 87.08%
EY 10.02 10.46 9.22 6.67 9.96 25.54 25.71 -46.55%
DY 0.69 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.84 0.89 1.06 1.54 1.51 0.74 0.86 -1.55%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 18/02/03 06/11/02 20/08/02 20/05/02 27/02/02 30/11/01 27/08/01 -
Price 1.35 1.54 1.89 1.93 2.30 1.45 1.70 -
P/RPS 0.88 0.92 1.24 1.30 1.34 0.77 0.89 -0.74%
P/EPS 9.36 9.62 11.39 11.22 9.13 4.37 4.50 62.72%
EY 10.68 10.39 8.78 8.91 10.96 22.90 22.24 -38.59%
DY 0.74 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.79 0.90 1.11 1.15 1.38 0.83 0.99 -13.93%

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