[KNUSFOR] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 22.1%
YoY- -69.81%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 362,822 406,001 409,755 283,143 232,441 306,506 297,267 14.25%
PBT 39,555 42,045 44,024 13,291 13,503 34,716 34,765 9.01%
Tax -11,485 -14,880 -16,111 -5,163 -6,846 -11,629 -11,539 -0.31%
NP 28,070 27,165 27,913 8,128 6,657 23,087 23,226 13.50%
-
NP to SH 28,070 27,165 27,913 8,128 6,657 23,087 23,226 13.50%
-
Tax Rate 29.04% 35.39% 36.60% 38.85% 50.70% 33.50% 33.19% -
Total Cost 334,752 378,836 381,842 275,015 225,784 283,419 274,041 14.31%
-
Net Worth 297,330 294,281 294,002 273,645 274,242 272,090 271,074 6.37%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 4,982 4,982 4,982 4,982 4,982 4,982 4,982 0.00%
Div Payout % 17.75% 18.34% 17.85% 61.30% 74.84% 21.58% 21.45% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 297,330 294,281 294,002 273,645 274,242 272,090 271,074 6.37%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.74% 6.69% 6.81% 2.87% 2.86% 7.53% 7.81% -
ROE 9.44% 9.23% 9.49% 2.97% 2.43% 8.49% 8.57% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 364.11 407.45 411.21 284.15 233.27 307.60 298.33 14.24%
EPS 28.17 27.26 28.01 8.16 6.68 23.17 23.31 13.49%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.9839 2.9533 2.9505 2.7462 2.7522 2.7306 2.7204 6.37%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 364.11 407.45 411.21 284.15 233.27 307.60 298.33 14.24%
EPS 28.17 27.26 28.01 8.16 6.68 23.17 23.31 13.49%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.9839 2.9533 2.9505 2.7462 2.7522 2.7306 2.7204 6.37%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.86 1.82 1.53 1.84 1.78 1.80 1.81 -
P/RPS 0.51 0.45 0.37 0.65 0.76 0.59 0.61 -11.28%
P/EPS 6.60 6.68 5.46 22.56 26.64 7.77 7.77 -10.33%
EY 15.15 14.98 18.31 4.43 3.75 12.87 12.88 11.46%
DY 2.69 2.75 3.27 2.72 2.81 2.78 2.76 -1.70%
P/NAPS 0.62 0.62 0.52 0.67 0.65 0.66 0.67 -5.05%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 25/05/15 17/02/15 25/11/14 28/08/14 27/05/14 27/02/14 -
Price 1.53 1.93 1.70 1.60 1.82 1.83 1.89 -
P/RPS 0.42 0.47 0.41 0.56 0.78 0.59 0.63 -23.74%
P/EPS 5.43 7.08 6.07 19.62 27.24 7.90 8.11 -23.52%
EY 18.41 14.13 16.48 5.10 3.67 12.66 12.33 30.73%
DY 3.27 2.59 2.94 3.13 2.75 2.73 2.65 15.08%
P/NAPS 0.51 0.65 0.58 0.58 0.66 0.67 0.69 -18.29%

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