[KNUSFOR] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 76.26%
YoY- 838.5%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 30,929 19,848 77,568 85,135 67,906 58,210 95,665 -52.92%
PBT 3,020 7,732 17,675 33,726 19,217 9,405 13,044 -62.32%
Tax -975 -1,153 -7,898 -8,640 -4,985 -2,480 -2,732 -49.71%
NP 2,045 6,579 9,777 25,086 14,232 6,925 10,312 -66.02%
-
NP to SH 2,045 6,579 9,777 25,086 14,232 6,925 10,312 -66.02%
-
Tax Rate 32.28% 14.91% 44.68% 25.62% 25.94% 26.37% 20.94% -
Total Cost 28,884 13,269 67,791 60,049 53,674 51,285 85,353 -51.47%
-
Net Worth 199,290 255,051 241,531 234,501 209,503 195,215 99,632 58.82%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 4,983 - - - - -
Div Payout % - - 50.97% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 199,290 255,051 241,531 234,501 209,503 195,215 99,632 58.82%
NOSH 99,645 99,645 99,666 99,626 99,663 99,640 99,632 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.61% 33.15% 12.60% 29.47% 20.96% 11.90% 10.78% -
ROE 1.03% 2.58% 4.05% 10.70% 6.79% 3.55% 10.35% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 31.04 19.92 77.83 85.45 68.14 58.42 96.02 -52.93%
EPS 2.05 6.60 9.81 25.18 14.28 6.95 10.35 -66.05%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.5596 2.4234 2.3538 2.1021 1.9592 1.00 58.80%
Adjusted Per Share Value based on latest NOSH - 99,626
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 31.04 19.92 77.84 85.44 68.15 58.42 96.01 -52.92%
EPS 2.05 6.60 9.81 25.18 14.28 6.95 10.35 -66.05%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.5596 2.4239 2.3534 2.1025 1.9591 0.9999 58.81%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.80 1.94 1.64 1.55 1.65 1.75 1.51 -
P/RPS 5.80 9.74 2.11 1.81 2.42 3.00 1.57 139.16%
P/EPS 87.71 29.38 16.72 6.16 11.55 25.18 14.59 230.98%
EY 1.14 3.40 5.98 16.25 8.65 3.97 6.85 -69.77%
DY 0.00 0.00 3.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.76 0.68 0.66 0.78 0.89 1.51 -29.19%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 29/02/12 21/11/11 26/08/11 26/05/11 28/02/11 -
Price 1.81 1.94 1.88 1.58 1.63 1.68 1.70 -
P/RPS 5.83 9.74 2.42 1.85 2.39 2.88 1.77 121.53%
P/EPS 88.19 29.38 19.16 6.27 11.41 24.17 16.43 206.87%
EY 1.13 3.40 5.22 15.94 8.76 4.14 6.09 -67.50%
DY 0.00 0.00 2.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.76 0.78 0.67 0.78 0.86 1.70 -34.09%

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