[KNUSFOR] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -1.11%
YoY- 18.1%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 90,476 94,399 110,619 116,065 121,870 124,750 105,817 -9.90%
PBT 8,156 10,607 12,295 12,571 12,895 12,340 11,415 -20.06%
Tax -1,406 -1,604 -1,647 -1,670 -1,872 -1,586 -2,492 -31.69%
NP 6,750 9,003 10,648 10,901 11,023 10,754 8,923 -16.96%
-
NP to SH 6,762 9,003 10,648 10,901 11,023 10,754 8,923 -16.86%
-
Tax Rate 17.24% 15.12% 13.40% 13.28% 14.52% 12.85% 21.83% -
Total Cost 83,726 85,396 99,971 105,164 110,847 113,996 96,894 -9.27%
-
Net Worth 156,616 166,866 165,848 165,105 163,552 155,428 155,618 0.42%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 993 993 925 925 925 925 752 20.34%
Div Payout % 14.70% 11.04% 8.69% 8.49% 8.40% 8.61% 8.43% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 156,616 166,866 165,848 165,105 163,552 155,428 155,618 0.42%
NOSH 93,636 99,384 99,090 98,488 97,666 92,583 93,576 0.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.46% 9.54% 9.63% 9.39% 9.04% 8.62% 8.43% -
ROE 4.32% 5.40% 6.42% 6.60% 6.74% 6.92% 5.73% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 96.62 94.98 111.63 117.85 124.78 134.74 113.08 -9.94%
EPS 7.22 9.06 10.75 11.07 11.29 11.62 9.54 -16.93%
DPS 1.06 1.00 0.93 0.94 0.95 1.00 0.80 20.61%
NAPS 1.6726 1.679 1.6737 1.6764 1.6746 1.6788 1.663 0.38%
Adjusted Per Share Value based on latest NOSH - 98,488
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 90.80 94.74 111.01 116.48 122.30 125.19 106.19 -9.90%
EPS 6.79 9.04 10.69 10.94 11.06 10.79 8.95 -16.80%
DPS 1.00 1.00 0.93 0.93 0.93 0.93 0.75 21.12%
NAPS 1.5717 1.6746 1.6644 1.6569 1.6414 1.5598 1.5617 0.42%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.00 1.05 1.20 1.35 1.66 1.80 1.62 -
P/RPS 1.03 1.11 1.07 1.15 1.33 1.34 1.43 -19.63%
P/EPS 13.85 11.59 11.17 12.20 14.71 15.50 16.99 -12.72%
EY 7.22 8.63 8.95 8.20 6.80 6.45 5.89 14.52%
DY 1.06 0.95 0.78 0.70 0.57 0.56 0.50 64.95%
P/NAPS 0.60 0.63 0.72 0.81 0.99 1.07 0.97 -27.38%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 28/02/05 30/11/04 23/08/04 21/05/04 30/03/04 17/11/03 -
Price 0.80 1.02 1.20 1.22 1.39 1.60 1.98 -
P/RPS 0.83 1.07 1.07 1.04 1.11 1.19 1.75 -39.15%
P/EPS 11.08 11.26 11.17 11.02 12.32 13.77 20.76 -34.17%
EY 9.03 8.88 8.95 9.07 8.12 7.26 4.82 51.91%
DY 1.33 0.98 0.78 0.77 0.68 0.62 0.41 118.97%
P/NAPS 0.48 0.61 0.72 0.73 0.83 0.95 1.19 -45.37%

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