[KNUSFOR] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 21.14%
YoY- 226.61%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 100,409 50,777 19,848 288,819 211,251 126,116 58,210 43.68%
PBT 15,319 10,752 7,732 80,023 62,348 28,622 9,405 38.31%
Tax -4,151 -2,128 -1,153 -24,003 -16,105 -7,465 -2,480 40.84%
NP 11,168 8,624 6,579 56,020 46,243 21,157 6,925 37.40%
-
NP to SH 11,168 8,624 6,579 56,020 46,243 21,157 6,925 37.40%
-
Tax Rate 27.10% 19.79% 14.91% 30.00% 25.83% 26.08% 26.37% -
Total Cost 89,241 42,153 13,269 232,799 165,008 104,959 51,285 44.52%
-
Net Worth 199,290 199,290 255,051 241,481 234,533 209,487 195,215 1.38%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 4,982 - - - -
Div Payout % - - - 8.89% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 199,290 199,290 255,051 241,481 234,533 209,487 195,215 1.38%
NOSH 99,645 99,645 99,645 99,645 99,640 99,656 99,640 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.12% 16.98% 33.15% 19.40% 21.89% 16.78% 11.90% -
ROE 5.60% 4.33% 2.58% 23.20% 19.72% 10.10% 3.55% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 100.77 50.96 19.92 289.85 212.01 126.55 58.42 43.68%
EPS 11.21 8.65 6.60 56.22 46.41 21.23 6.95 37.41%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.5596 2.4234 2.3538 2.1021 1.9592 1.37%
Adjusted Per Share Value based on latest NOSH - 99,666
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 100.77 50.96 19.92 289.85 212.00 126.57 58.42 43.68%
EPS 11.21 8.65 6.60 56.22 46.41 21.23 6.95 37.41%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.5596 2.4234 2.3537 2.1023 1.9591 1.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.72 1.80 1.94 1.64 1.55 1.65 1.75 -
P/RPS 1.71 3.53 9.74 0.57 0.73 1.30 3.00 -31.18%
P/EPS 15.35 20.80 29.38 2.92 3.34 7.77 25.18 -28.03%
EY 6.52 4.81 3.40 34.28 29.94 12.87 3.97 39.07%
DY 0.00 0.00 0.00 3.05 0.00 0.00 0.00 -
P/NAPS 0.86 0.90 0.76 0.68 0.66 0.78 0.89 -2.25%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 30/08/12 28/05/12 29/02/12 21/11/11 26/08/11 26/05/11 -
Price 1.68 1.81 1.94 1.88 1.58 1.63 1.68 -
P/RPS 1.67 3.55 9.74 0.65 0.75 1.29 2.88 -30.39%
P/EPS 14.99 20.91 29.38 3.34 3.40 7.68 24.17 -27.21%
EY 6.67 4.78 3.40 29.90 29.37 13.02 4.14 37.31%
DY 0.00 0.00 0.00 2.66 0.00 0.00 0.00 -
P/NAPS 0.84 0.91 0.76 0.78 0.67 0.78 0.86 -1.55%

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