[KNUSFOR] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 40.54%
YoY- 64.08%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 88,390 88,152 86,198 90,172 108,646 112,160 114,400 -15.75%
PBT 3,327 1,986 2,208 3,312 2,123 1,622 1,566 65.03%
Tax -2,318 -1,086 -1,684 -2,828 -1,826 -1,306 -1,152 59.17%
NP 1,009 900 524 484 297 316 414 80.81%
-
NP to SH 1,134 1,052 688 676 481 478 464 81.14%
-
Tax Rate 69.67% 54.68% 76.27% 85.39% 86.01% 80.52% 73.56% -
Total Cost 87,381 87,252 85,674 89,688 108,349 111,844 113,986 -16.19%
-
Net Worth 166,052 164,703 164,402 166,107 163,854 166,107 168,593 -1.00%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 992 - - - 981 - - -
Div Payout % 87.51% - - - 204.08% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 166,052 164,703 164,402 166,107 163,854 166,107 168,593 -1.00%
NOSH 99,230 98,624 98,285 99,411 98,163 99,722 100,869 -1.08%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.14% 1.02% 0.61% 0.54% 0.27% 0.28% 0.36% -
ROE 0.68% 0.64% 0.42% 0.41% 0.29% 0.29% 0.28% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 89.08 89.38 87.70 90.71 110.68 112.47 113.41 -14.83%
EPS 1.14 1.07 0.70 0.68 0.36 0.48 0.46 82.82%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.6734 1.67 1.6727 1.6709 1.6692 1.6657 1.6714 0.07%
Adjusted Per Share Value based on latest NOSH - 99,411
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 88.70 88.47 86.51 90.49 109.03 112.56 114.81 -15.76%
EPS 1.14 1.06 0.69 0.68 0.48 0.48 0.47 80.23%
DPS 1.00 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 1.6664 1.6529 1.6499 1.667 1.6444 1.667 1.6919 -1.00%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.10 0.75 0.90 0.80 0.86 0.90 0.91 -
P/RPS 1.23 0.84 1.03 0.88 0.78 0.80 0.80 33.10%
P/EPS 96.26 70.31 128.57 117.65 175.51 187.50 197.83 -38.05%
EY 1.04 1.42 0.78 0.85 0.57 0.53 0.51 60.59%
DY 0.91 0.00 0.00 0.00 1.16 0.00 0.00 -
P/NAPS 0.66 0.45 0.54 0.48 0.52 0.54 0.54 14.27%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 29/08/06 29/05/06 27/02/06 30/11/05 30/08/05 -
Price 2.19 0.90 0.71 0.88 0.81 0.89 0.86 -
P/RPS 2.46 1.01 0.81 0.97 0.73 0.79 0.76 118.34%
P/EPS 191.64 84.37 101.43 129.41 165.31 185.42 186.96 1.65%
EY 0.52 1.19 0.99 0.77 0.60 0.54 0.53 -1.25%
DY 0.46 0.00 0.00 0.00 1.23 0.00 0.00 -
P/NAPS 1.31 0.54 0.42 0.53 0.49 0.53 0.51 87.23%

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