[KNUSFOR] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 150.76%
YoY- 150.58%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 211,251 126,116 58,210 310,222 214,557 151,822 74,358 100.46%
PBT 62,348 28,622 9,405 23,606 10,562 6,505 2,467 759.50%
Tax -16,105 -7,465 -2,480 -6,454 -3,722 -2,338 -1,268 443.52%
NP 46,243 21,157 6,925 17,152 6,840 4,167 1,199 1038.98%
-
NP to SH 46,243 21,157 6,925 17,152 6,840 4,167 1,199 1038.98%
-
Tax Rate 25.83% 26.08% 26.37% 27.34% 35.24% 35.94% 51.40% -
Total Cost 165,008 104,959 51,285 293,070 207,717 147,655 73,159 71.90%
-
Net Worth 234,533 209,487 195,215 188,330 178,109 175,392 172,815 22.55%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 234,533 209,487 195,215 188,330 178,109 175,392 172,815 22.55%
NOSH 99,640 99,656 99,640 99,661 99,708 99,688 99,916 -0.18%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 21.89% 16.78% 11.90% 5.53% 3.19% 2.74% 1.61% -
ROE 19.72% 10.10% 3.55% 9.11% 3.84% 2.38% 0.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 212.01 126.55 58.42 311.28 215.18 152.30 74.42 100.83%
EPS 46.41 21.23 6.95 17.21 6.86 4.18 1.20 1041.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3538 2.1021 1.9592 1.8897 1.7863 1.7594 1.7296 22.78%
Adjusted Per Share Value based on latest NOSH - 99,632
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 212.00 126.57 58.42 311.33 215.32 152.36 74.62 100.46%
EPS 46.41 21.23 6.95 17.21 6.86 4.18 1.20 1041.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3537 2.1023 1.9591 1.89 1.7874 1.7602 1.7343 22.55%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.55 1.65 1.75 1.51 1.71 1.70 1.60 -
P/RPS 0.73 1.30 3.00 0.49 0.79 1.12 2.15 -51.29%
P/EPS 3.34 7.77 25.18 8.77 24.93 40.67 133.33 -91.41%
EY 29.94 12.87 3.97 11.40 4.01 2.46 0.75 1065.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.89 0.80 0.96 0.97 0.93 -20.42%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 26/08/11 26/05/11 28/02/11 29/11/10 27/08/10 31/05/10 -
Price 1.58 1.63 1.68 1.70 1.73 1.71 1.45 -
P/RPS 0.75 1.29 2.88 0.55 0.80 1.12 1.95 -47.08%
P/EPS 3.40 7.68 24.17 9.88 25.22 40.91 120.83 -90.72%
EY 29.37 13.02 4.14 10.12 3.97 2.44 0.83 975.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 0.86 0.90 0.97 0.97 0.84 -13.98%

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