[KNUSFOR] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 164.53%
YoY- 1167.05%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 77,464 74,358 99,396 47,566 31,824 25,828 23,298 123.25%
PBT 4,038 2,467 4,317 3,146 1,162 676 -843 -
Tax -1,070 -1,268 -901 -916 -319 -320 184 -
NP 2,968 1,199 3,416 2,230 843 356 -659 -
-
NP to SH 2,968 1,199 3,416 2,230 843 356 -659 -
-
Tax Rate 26.50% 51.40% 20.87% 29.12% 27.45% 47.34% - -
Total Cost 74,496 73,159 95,980 45,336 30,981 25,472 23,957 113.48%
-
Net Worth 175,231 172,815 99,708 167,578 164,722 163,413 165,287 3.98%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 175,231 172,815 99,708 167,578 164,722 163,413 165,287 3.98%
NOSH 99,597 99,916 99,708 99,553 99,176 98,888 100,277 -0.45%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.83% 1.61% 3.44% 4.69% 2.65% 1.38% -2.83% -
ROE 1.69% 0.69% 3.43% 1.33% 0.51% 0.22% -0.40% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 77.78 74.42 99.69 47.78 32.09 26.12 23.23 124.30%
EPS 2.98 1.20 3.43 2.24 0.85 0.36 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7594 1.7296 1.00 1.6833 1.6609 1.6525 1.6483 4.45%
Adjusted Per Share Value based on latest NOSH - 99,553
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 77.74 74.62 99.75 47.74 31.94 25.92 23.38 123.26%
EPS 2.98 1.20 3.43 2.24 0.85 0.36 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7586 1.7343 1.0006 1.6818 1.6531 1.64 1.6588 3.98%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.70 1.60 1.75 1.65 1.60 1.20 1.00 -
P/RPS 2.19 2.15 1.76 3.45 4.99 4.59 4.30 -36.30%
P/EPS 57.05 133.33 51.08 73.66 188.24 333.33 -152.17 -
EY 1.75 0.75 1.96 1.36 0.53 0.30 -0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.93 1.75 0.98 0.96 0.73 0.61 36.35%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 31/05/10 25/02/10 30/11/09 26/08/09 22/05/09 23/02/09 -
Price 1.71 1.45 1.60 1.59 1.75 1.55 0.96 -
P/RPS 2.20 1.95 1.61 3.33 5.45 5.93 4.13 -34.36%
P/EPS 57.38 120.83 46.70 70.98 205.88 430.56 -146.08 -
EY 1.74 0.83 2.14 1.41 0.49 0.23 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.84 1.60 0.94 1.05 0.94 0.58 41.02%

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