[KNUSFOR] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -47.18%
YoY- -78.42%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 94,546 111,532 108,646 106,951 102,887 90,476 94,399 0.10%
PBT 2,442 2,557 2,122 3,332 5,256 8,156 10,607 -62.53%
Tax -2,091 -2,230 -1,825 -1,157 -930 -1,406 -1,604 19.39%
NP 351 327 297 2,175 4,326 6,750 9,003 -88.57%
-
NP to SH 594 548 482 2,298 4,351 6,762 9,003 -83.75%
-
Tax Rate 85.63% 87.21% 86.00% 34.72% 17.69% 17.24% 15.12% -
Total Cost 94,195 111,205 108,349 104,776 98,561 83,726 85,396 6.77%
-
Net Worth 163,552 166,107 101,666 162,726 167,140 156,616 166,866 -1.33%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,016 1,016 1,016 993 993 993 993 1.54%
Div Payout % 171.16% 185.52% 210.93% 43.25% 22.84% 14.70% 11.04% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 163,552 166,107 101,666 162,726 167,140 156,616 166,866 -1.33%
NOSH 97,777 99,411 101,666 97,692 100,000 93,636 99,384 -1.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.37% 0.29% 0.27% 2.03% 4.20% 7.46% 9.54% -
ROE 0.36% 0.33% 0.47% 1.41% 2.60% 4.32% 5.40% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 96.69 112.19 106.86 109.48 102.89 96.62 94.98 1.19%
EPS 0.61 0.55 0.47 2.35 4.35 7.22 9.06 -83.53%
DPS 1.04 1.02 1.00 1.02 0.99 1.06 1.00 2.65%
NAPS 1.6727 1.6709 1.00 1.6657 1.6714 1.6726 1.679 -0.25%
Adjusted Per Share Value based on latest NOSH - 97,692
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 94.88 111.93 109.03 107.33 103.25 90.80 94.74 0.09%
EPS 0.60 0.55 0.48 2.31 4.37 6.79 9.04 -83.68%
DPS 1.02 1.02 1.02 1.00 1.00 1.00 1.00 1.33%
NAPS 1.6414 1.667 1.0203 1.6331 1.6774 1.5717 1.6746 -1.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.90 0.80 0.86 0.90 0.91 1.00 1.05 -
P/RPS 0.93 0.71 0.80 0.82 0.88 1.03 1.11 -11.15%
P/EPS 148.15 145.13 181.40 38.26 20.91 13.85 11.59 449.25%
EY 0.68 0.69 0.55 2.61 4.78 7.22 8.63 -81.70%
DY 1.16 1.28 1.16 1.13 1.09 1.06 0.95 14.28%
P/NAPS 0.54 0.48 0.86 0.54 0.54 0.60 0.63 -9.79%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 27/02/06 30/11/05 30/08/05 25/05/05 28/02/05 -
Price 0.71 0.88 0.81 0.89 0.86 0.80 1.02 -
P/RPS 0.73 0.78 0.76 0.81 0.84 0.83 1.07 -22.55%
P/EPS 116.87 159.64 170.85 37.84 19.77 11.08 11.26 377.86%
EY 0.86 0.63 0.59 2.64 5.06 9.03 8.88 -79.00%
DY 1.46 1.16 1.23 1.14 1.16 1.33 0.98 30.53%
P/NAPS 0.42 0.53 0.81 0.53 0.51 0.48 0.61 -22.07%

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