[KNUSFOR] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -20.4%
YoY- -41.05%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 112,438 113,145 115,905 113,920 113,155 115,912 103,963 5.36%
PBT 12,751 14,540 13,575 15,926 20,252 23,655 30,424 -44.02%
Tax -3,177 -3,883 -3,994 -4,332 -5,687 -6,630 -6,003 -34.59%
NP 9,574 10,657 9,581 11,594 14,565 17,025 24,421 -46.46%
-
NP to SH 9,574 10,657 9,581 11,594 14,565 17,025 24,421 -46.46%
-
Tax Rate 24.92% 26.71% 29.42% 27.20% 28.08% 28.03% 19.73% -
Total Cost 102,864 102,488 106,324 102,326 98,590 98,887 79,542 18.71%
-
Net Worth 129,576 75,222 127,024 124,680 123,382 72,400 129,964 -0.19%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 752 752 - - - - - -
Div Payout % 7.86% 7.06% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 129,576 75,222 127,024 124,680 123,382 72,400 129,964 -0.19%
NOSH 74,107 75,222 74,054 73,341 73,441 72,400 74,265 -0.14%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 8.51% 9.42% 8.27% 10.18% 12.87% 14.69% 23.49% -
ROE 7.39% 14.17% 7.54% 9.30% 11.80% 23.52% 18.79% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 151.72 150.41 156.51 155.33 154.07 160.10 139.99 5.51%
EPS 12.92 14.17 12.94 15.81 19.83 23.52 32.88 -46.38%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7485 1.00 1.7153 1.70 1.68 1.00 1.75 -0.05%
Adjusted Per Share Value based on latest NOSH - 73,341
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 112.84 113.55 116.32 114.33 113.56 116.32 104.33 5.37%
EPS 9.61 10.69 9.62 11.64 14.62 17.09 24.51 -46.46%
DPS 0.75 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3004 0.7549 1.2748 1.2512 1.2382 0.7266 1.3043 -0.19%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.29 1.44 1.53 1.80 2.58 2.53 1.30 -
P/RPS 0.85 0.96 0.98 1.16 1.67 1.58 0.93 -5.82%
P/EPS 9.99 10.16 11.83 11.39 13.01 10.76 3.95 85.73%
EY 10.01 9.84 8.46 8.78 7.69 9.29 25.29 -46.12%
DY 0.78 0.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.44 0.89 1.06 1.54 2.53 0.74 0.00%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/04/03 18/02/03 06/11/02 20/08/02 20/05/02 27/02/02 30/11/01 -
Price 1.29 1.35 1.54 1.89 1.93 2.30 1.45 -
P/RPS 0.85 0.90 0.98 1.22 1.25 1.44 1.04 -12.59%
P/EPS 9.99 9.53 11.90 11.96 9.73 9.78 4.41 72.57%
EY 10.01 10.49 8.40 8.36 10.28 10.22 22.68 -42.06%
DY 0.78 0.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.35 0.90 1.11 1.15 2.30 0.83 -7.37%

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