[KNUSFOR] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.51%
YoY- 270.25%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 284,516 294,074 310,222 313,953 298,784 253,144 204,614 24.65%
PBT 45,723 30,544 23,606 14,879 13,968 11,092 9,301 189.95%
Tax -11,581 -7,666 -6,454 -4,623 -4,155 -3,404 -2,456 181.99%
NP 34,142 22,878 17,152 10,256 9,813 7,688 6,845 192.78%
-
NP to SH 34,142 22,878 17,152 10,256 9,813 7,688 6,845 192.78%
-
Tax Rate 25.33% 25.10% 27.34% 31.07% 29.75% 30.69% 26.41% -
Total Cost 250,374 271,196 293,070 303,697 288,971 245,456 197,769 17.07%
-
Net Worth 209,503 195,215 99,632 178,163 175,231 172,815 99,708 64.27%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 209,503 195,215 99,632 178,163 175,231 172,815 99,708 64.27%
NOSH 99,663 99,640 99,632 99,738 99,597 99,916 99,708 -0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.00% 7.78% 5.53% 3.27% 3.28% 3.04% 3.35% -
ROE 16.30% 11.72% 17.22% 5.76% 5.60% 4.45% 6.86% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 285.48 295.14 311.37 314.78 299.99 253.36 205.21 24.69%
EPS 34.26 22.96 17.22 10.28 9.85 7.69 6.86 193.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1021 1.9592 1.00 1.7863 1.7594 1.7296 1.00 64.32%
Adjusted Per Share Value based on latest NOSH - 99,738
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 285.53 295.12 311.33 315.07 299.85 254.05 205.34 24.65%
EPS 34.26 22.96 17.21 10.29 9.85 7.72 6.87 192.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1025 1.9591 0.9999 1.788 1.7586 1.7343 1.0006 64.27%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.65 1.75 1.51 1.71 1.70 1.60 1.75 -
P/RPS 0.58 0.59 0.48 0.54 0.57 0.63 0.85 -22.54%
P/EPS 4.82 7.62 8.77 16.63 17.25 20.79 25.49 -67.15%
EY 20.76 13.12 11.40 6.01 5.80 4.81 3.92 204.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 1.51 0.96 0.97 0.93 1.75 -41.73%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 28/02/11 29/11/10 27/08/10 31/05/10 25/02/10 -
Price 1.63 1.68 1.70 1.73 1.71 1.45 1.60 -
P/RPS 0.57 0.57 0.55 0.55 0.57 0.57 0.78 -18.91%
P/EPS 4.76 7.32 9.87 16.82 17.36 18.84 23.31 -65.42%
EY 21.02 13.67 10.13 5.94 5.76 5.31 4.29 189.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.86 1.70 0.97 0.97 0.84 1.60 -38.13%

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