[KNUSFOR] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 18.44%
YoY- -63.07%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 39,052 28,302 30,936 26,460 20,119 36,222 29,637 20.13%
PBT 3,803 2,634 3,614 2,289 2,878 3,517 4,067 -4.36%
Tax -220 -201 -951 -214 -1,126 -777 -1,060 -64.84%
NP 3,583 2,433 2,663 2,075 1,752 2,740 3,007 12.35%
-
NP to SH 3,583 2,433 2,663 2,075 1,752 2,740 3,007 12.35%
-
Tax Rate 5.78% 7.63% 26.31% 9.35% 39.12% 22.09% 26.06% -
Total Cost 35,469 25,869 28,273 24,385 18,367 33,482 26,630 20.99%
-
Net Worth 155,428 155,618 130,279 129,576 75,222 127,024 124,680 15.78%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 925 - - - 752 - - -
Div Payout % 25.84% - - - 42.94% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 155,428 155,618 130,279 129,576 75,222 127,024 124,680 15.78%
NOSH 92,583 93,576 73,972 74,107 75,222 74,054 73,341 16.75%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.17% 8.60% 8.61% 7.84% 8.71% 7.56% 10.15% -
ROE 2.31% 1.56% 2.04% 1.60% 2.33% 2.16% 2.41% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 42.18 30.24 41.82 35.71 26.75 48.91 40.41 2.89%
EPS 3.68 2.60 3.60 2.80 2.37 3.70 4.10 -6.93%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.6788 1.663 1.7612 1.7485 1.00 1.7153 1.70 -0.83%
Adjusted Per Share Value based on latest NOSH - 74,107
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 39.19 28.40 31.05 26.55 20.19 36.35 29.74 20.13%
EPS 3.60 2.44 2.67 2.08 1.76 2.75 3.02 12.38%
DPS 0.93 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 1.5598 1.5617 1.3074 1.3004 0.7549 1.2748 1.2512 15.78%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.80 1.62 1.40 1.29 1.44 1.53 1.80 -
P/RPS 4.27 5.36 3.35 3.61 5.38 3.13 4.45 -2.70%
P/EPS 46.51 62.31 38.89 46.07 61.83 41.35 43.90 3.91%
EY 2.15 1.60 2.57 2.17 1.62 2.42 2.28 -3.82%
DY 0.56 0.00 0.00 0.00 0.69 0.00 0.00 -
P/NAPS 1.07 0.97 0.79 0.74 1.44 0.89 1.06 0.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 30/03/04 17/11/03 28/08/03 21/04/03 18/02/03 06/11/02 20/08/02 -
Price 1.60 1.98 1.85 1.29 1.35 1.54 1.89 -
P/RPS 3.79 6.55 4.42 3.61 5.05 3.15 4.68 -13.08%
P/EPS 41.34 76.15 51.39 46.07 57.96 41.62 46.10 -6.98%
EY 2.42 1.31 1.95 2.17 1.73 2.40 2.17 7.51%
DY 0.62 0.00 0.00 0.00 0.74 0.00 0.00 -
P/NAPS 0.95 1.19 1.05 0.74 1.35 0.90 1.11 -9.83%

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