[KNUSFOR] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 28.34%
YoY- -11.44%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 23,580 39,052 28,302 30,936 26,460 20,119 36,222 -24.86%
PBT 2,844 3,803 2,634 3,614 2,289 2,878 3,517 -13.19%
Tax -500 -220 -201 -951 -214 -1,126 -777 -25.44%
NP 2,344 3,583 2,433 2,663 2,075 1,752 2,740 -9.87%
-
NP to SH 2,344 3,583 2,433 2,663 2,075 1,752 2,740 -9.87%
-
Tax Rate 17.58% 5.78% 7.63% 26.31% 9.35% 39.12% 22.09% -
Total Cost 21,236 35,469 25,869 28,273 24,385 18,367 33,482 -26.15%
-
Net Worth 163,552 155,428 155,618 130,279 129,576 75,222 127,024 18.33%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 925 - - - 752 - -
Div Payout % - 25.84% - - - 42.94% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 163,552 155,428 155,618 130,279 129,576 75,222 127,024 18.33%
NOSH 97,666 92,583 93,576 73,972 74,107 75,222 74,054 20.24%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.94% 9.17% 8.60% 8.61% 7.84% 8.71% 7.56% -
ROE 1.43% 2.31% 1.56% 2.04% 1.60% 2.33% 2.16% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 24.14 42.18 30.24 41.82 35.71 26.75 48.91 -37.51%
EPS 2.40 3.68 2.60 3.60 2.80 2.37 3.70 -25.04%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.6746 1.6788 1.663 1.7612 1.7485 1.00 1.7153 -1.58%
Adjusted Per Share Value based on latest NOSH - 73,972
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 23.66 39.19 28.40 31.05 26.55 20.19 36.35 -24.87%
EPS 2.35 3.60 2.44 2.67 2.08 1.76 2.75 -9.94%
DPS 0.00 0.93 0.00 0.00 0.00 0.75 0.00 -
NAPS 1.6414 1.5598 1.5617 1.3074 1.3004 0.7549 1.2748 18.33%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.66 1.80 1.62 1.40 1.29 1.44 1.53 -
P/RPS 6.88 4.27 5.36 3.35 3.61 5.38 3.13 68.97%
P/EPS 69.17 46.51 62.31 38.89 46.07 61.83 41.35 40.87%
EY 1.45 2.15 1.60 2.57 2.17 1.62 2.42 -28.90%
DY 0.00 0.56 0.00 0.00 0.00 0.69 0.00 -
P/NAPS 0.99 1.07 0.97 0.79 0.74 1.44 0.89 7.34%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 30/03/04 17/11/03 28/08/03 21/04/03 18/02/03 06/11/02 -
Price 1.39 1.60 1.98 1.85 1.29 1.35 1.54 -
P/RPS 5.76 3.79 6.55 4.42 3.61 5.05 3.15 49.47%
P/EPS 57.92 41.34 76.15 51.39 46.07 57.96 41.62 24.62%
EY 1.73 2.42 1.31 1.95 2.17 1.73 2.40 -19.59%
DY 0.00 0.62 0.00 0.00 0.00 0.74 0.00 -
P/NAPS 0.83 0.95 1.19 1.05 0.74 1.35 0.90 -5.25%

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