[KNUSFOR] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -61.03%
YoY- -5.19%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 49,633 30,929 19,848 77,568 85,135 67,906 58,210 -10.05%
PBT 4,568 3,020 7,732 17,675 33,726 19,217 9,405 -38.12%
Tax -2,023 -975 -1,153 -7,898 -8,640 -4,985 -2,480 -12.66%
NP 2,545 2,045 6,579 9,777 25,086 14,232 6,925 -48.59%
-
NP to SH 2,545 2,045 6,579 9,777 25,086 14,232 6,925 -48.59%
-
Tax Rate 44.29% 32.28% 14.91% 44.68% 25.62% 25.94% 26.37% -
Total Cost 47,088 28,884 13,269 67,791 60,049 53,674 51,285 -5.51%
-
Net Worth 199,290 199,290 255,051 241,531 234,501 209,503 195,215 1.38%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 4,983 - - - -
Div Payout % - - - 50.97% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 199,290 199,290 255,051 241,531 234,501 209,503 195,215 1.38%
NOSH 99,645 99,645 99,645 99,666 99,626 99,663 99,640 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.13% 6.61% 33.15% 12.60% 29.47% 20.96% 11.90% -
ROE 1.28% 1.03% 2.58% 4.05% 10.70% 6.79% 3.55% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 49.81 31.04 19.92 77.83 85.45 68.14 58.42 -10.05%
EPS 2.55 2.05 6.60 9.81 25.18 14.28 6.95 -48.65%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.5596 2.4234 2.3538 2.1021 1.9592 1.37%
Adjusted Per Share Value based on latest NOSH - 99,666
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 49.81 31.04 19.92 77.84 85.44 68.15 58.42 -10.05%
EPS 2.55 2.05 6.60 9.81 25.18 14.28 6.95 -48.65%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.5596 2.4239 2.3534 2.1025 1.9591 1.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.72 1.80 1.94 1.64 1.55 1.65 1.75 -
P/RPS 3.45 5.80 9.74 2.11 1.81 2.42 3.00 9.73%
P/EPS 67.34 87.71 29.38 16.72 6.16 11.55 25.18 92.32%
EY 1.48 1.14 3.40 5.98 16.25 8.65 3.97 -48.10%
DY 0.00 0.00 0.00 3.05 0.00 0.00 0.00 -
P/NAPS 0.86 0.90 0.76 0.68 0.66 0.78 0.89 -2.25%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 30/08/12 28/05/12 29/02/12 21/11/11 26/08/11 26/05/11 -
Price 1.68 1.81 1.94 1.88 1.58 1.63 1.68 -
P/RPS 3.37 5.83 9.74 2.42 1.85 2.39 2.88 11.01%
P/EPS 65.78 88.19 29.38 19.16 6.27 11.41 24.17 94.57%
EY 1.52 1.13 3.40 5.22 15.94 8.76 4.14 -48.63%
DY 0.00 0.00 0.00 2.66 0.00 0.00 0.00 -
P/NAPS 0.84 0.91 0.76 0.78 0.67 0.78 0.86 -1.55%

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