[KNUSFOR] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -78.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 97,422 71,567 48,711 23,580 124,750 85,698 57,396 42.06%
PBT 10,396 8,492 6,134 2,844 12,340 8,537 5,903 45.58%
Tax -1,823 -1,427 -1,249 -500 -1,586 -1,366 -1,165 34.60%
NP 8,573 7,065 4,885 2,344 10,754 7,171 4,738 48.22%
-
NP to SH 8,573 7,065 4,885 2,344 10,754 7,171 4,738 48.22%
-
Tax Rate 17.54% 16.80% 20.36% 17.58% 12.85% 16.00% 19.74% -
Total Cost 88,849 64,502 43,826 21,236 113,996 78,527 52,658 41.50%
-
Net Worth 165,181 164,689 164,442 163,552 134,727 133,992 130,383 16.99%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 986 - - - 807 - - -
Div Payout % 11.51% - - - 7.51% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 165,181 164,689 164,442 163,552 134,727 133,992 130,383 16.99%
NOSH 98,633 98,398 98,092 97,666 80,737 80,573 74,031 20.97%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.80% 9.87% 10.03% 9.94% 8.62% 8.37% 8.25% -
ROE 5.19% 4.29% 2.97% 1.43% 7.98% 5.35% 3.63% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 98.77 72.73 49.66 24.14 154.51 106.36 77.53 17.43%
EPS 8.69 7.18 4.98 2.40 12.71 8.90 6.40 22.50%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.6747 1.6737 1.6764 1.6746 1.6687 1.663 1.7612 -3.28%
Adjusted Per Share Value based on latest NOSH - 97,666
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 97.77 71.82 48.88 23.66 125.19 86.00 57.60 42.06%
EPS 8.60 7.09 4.90 2.35 10.79 7.20 4.75 48.28%
DPS 0.99 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 1.6577 1.6528 1.6503 1.6414 1.3521 1.3447 1.3085 16.99%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.05 1.20 1.35 1.66 1.80 1.62 1.40 -
P/RPS 1.06 1.65 2.72 6.88 1.16 1.52 1.81 -29.88%
P/EPS 12.08 16.71 27.11 69.17 13.51 18.20 21.87 -32.55%
EY 8.28 5.98 3.69 1.45 7.40 5.49 4.57 48.35%
DY 0.95 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 0.63 0.72 0.81 0.99 1.08 0.97 0.79 -13.94%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 23/08/04 21/05/04 30/03/04 17/11/03 28/08/03 -
Price 1.02 1.20 1.22 1.39 1.60 1.98 1.85 -
P/RPS 1.03 1.65 2.46 5.76 1.04 1.86 2.39 -42.79%
P/EPS 11.74 16.71 24.50 57.92 12.01 22.25 28.91 -45.01%
EY 8.52 5.98 4.08 1.73 8.32 4.49 3.46 81.85%
DY 0.98 0.00 0.00 0.00 0.62 0.00 0.00 -
P/NAPS 0.61 0.72 0.73 0.83 0.96 1.19 1.05 -30.26%

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