[KNUSFOR] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 19.67%
YoY- -37.58%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 85,698 57,396 26,460 113,145 93,026 56,804 27,167 114.93%
PBT 8,537 5,903 2,289 14,540 11,662 8,145 4,078 63.57%
Tax -1,366 -1,165 -214 -3,883 -2,757 -1,980 -920 30.11%
NP 7,171 4,738 2,075 10,657 8,905 6,165 3,158 72.67%
-
NP to SH 7,171 4,738 2,075 10,657 8,905 6,165 3,158 72.67%
-
Tax Rate 16.00% 19.74% 9.35% 26.71% 23.64% 24.31% 22.56% -
Total Cost 78,527 52,658 24,385 102,488 84,121 50,639 24,009 120.18%
-
Net Worth 133,992 130,383 129,576 126,768 127,289 126,271 123,382 5.64%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 738 - - - -
Div Payout % - - - 6.93% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 133,992 130,383 129,576 126,768 127,289 126,271 123,382 5.64%
NOSH 80,573 74,031 74,107 73,891 74,208 74,277 73,441 6.36%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.37% 8.25% 7.84% 9.42% 9.57% 10.85% 11.62% -
ROE 5.35% 3.63% 1.60% 8.41% 7.00% 4.88% 2.56% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 106.36 77.53 35.71 153.12 125.36 76.48 36.99 102.07%
EPS 8.90 6.40 2.80 14.39 12.00 8.30 4.30 62.33%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.663 1.7612 1.7485 1.7156 1.7153 1.70 1.68 -0.67%
Adjusted Per Share Value based on latest NOSH - 75,222
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 86.00 57.60 26.55 113.55 93.36 57.01 27.26 114.95%
EPS 7.20 4.75 2.08 10.69 8.94 6.19 3.17 72.70%
DPS 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
NAPS 1.3447 1.3085 1.3004 1.2722 1.2774 1.2672 1.2382 5.64%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.62 1.40 1.29 1.44 1.53 1.80 2.58 -
P/RPS 1.52 1.81 3.61 0.94 1.22 2.35 6.97 -63.73%
P/EPS 18.20 21.87 46.07 9.98 12.75 21.69 60.00 -54.82%
EY 5.49 4.57 2.17 10.02 7.84 4.61 1.67 120.93%
DY 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
P/NAPS 0.97 0.79 0.74 0.84 0.89 1.06 1.54 -26.49%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 28/08/03 21/04/03 18/02/03 06/11/02 20/08/02 20/05/02 -
Price 1.98 1.85 1.29 1.35 1.54 1.89 1.93 -
P/RPS 1.86 2.39 3.61 0.88 1.23 2.47 5.22 -49.70%
P/EPS 22.25 28.91 46.07 9.36 12.83 22.77 44.88 -37.33%
EY 4.49 3.46 2.17 10.68 7.79 4.39 2.23 59.38%
DY 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
P/NAPS 1.19 1.05 0.74 0.79 0.90 1.11 1.15 2.30%

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