[KNUSFOR] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
06-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -8.88%
YoY- -42.35%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 30,936 26,460 20,119 36,222 29,637 27,167 22,878 22.35%
PBT 3,614 2,289 2,878 3,517 4,067 4,078 1,960 50.53%
Tax -951 -214 -1,126 -777 -1,060 -920 -1,236 -16.07%
NP 2,663 2,075 1,752 2,740 3,007 3,158 724 138.84%
-
NP to SH 2,663 2,075 1,752 2,740 3,007 3,158 724 138.84%
-
Tax Rate 26.31% 9.35% 39.12% 22.09% 26.06% 22.56% 63.06% -
Total Cost 28,273 24,385 18,367 33,482 26,630 24,009 22,154 17.70%
-
Net Worth 130,279 129,576 75,222 127,024 124,680 123,382 120,907 5.11%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 752 - - - 7,240 -
Div Payout % - - 42.94% - - - 1,000.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 130,279 129,576 75,222 127,024 124,680 123,382 120,907 5.11%
NOSH 73,972 74,107 75,222 74,054 73,341 73,441 72,400 1.44%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.61% 7.84% 8.71% 7.56% 10.15% 11.62% 3.16% -
ROE 2.04% 1.60% 2.33% 2.16% 2.41% 2.56% 0.60% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 41.82 35.71 26.75 48.91 40.41 36.99 31.60 20.60%
EPS 3.60 2.80 2.37 3.70 4.10 4.30 1.00 135.44%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 10.00 -
NAPS 1.7612 1.7485 1.00 1.7153 1.70 1.68 1.67 3.61%
Adjusted Per Share Value based on latest NOSH - 74,054
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 31.05 26.55 20.19 36.35 29.74 27.26 22.96 22.35%
EPS 2.67 2.08 1.76 2.75 3.02 3.17 0.73 137.95%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 7.27 -
NAPS 1.3074 1.3004 0.7549 1.2748 1.2512 1.2382 1.2134 5.11%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.40 1.29 1.44 1.53 1.80 2.58 2.53 -
P/RPS 3.35 3.61 5.38 3.13 4.45 6.97 8.01 -44.16%
P/EPS 38.89 46.07 61.83 41.35 43.90 60.00 253.00 -71.40%
EY 2.57 2.17 1.62 2.42 2.28 1.67 0.40 246.78%
DY 0.00 0.00 0.69 0.00 0.00 0.00 3.95 -
P/NAPS 0.79 0.74 1.44 0.89 1.06 1.54 1.51 -35.14%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 21/04/03 18/02/03 06/11/02 20/08/02 20/05/02 27/02/02 -
Price 1.85 1.29 1.35 1.54 1.89 1.93 2.30 -
P/RPS 4.42 3.61 5.05 3.15 4.68 5.22 7.28 -28.36%
P/EPS 51.39 46.07 57.96 41.62 46.10 44.88 230.00 -63.27%
EY 1.95 2.17 1.73 2.40 2.17 2.23 0.43 174.73%
DY 0.00 0.00 0.74 0.00 0.00 0.00 4.35 -
P/NAPS 1.05 0.74 1.35 0.90 1.11 1.15 1.38 -16.69%

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