[KNUSFOR] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 11.23%
YoY- -37.4%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 105,817 113,737 112,438 113,145 115,905 113,920 113,155 -4.36%
PBT 11,415 12,298 12,751 14,540 13,575 15,926 20,252 -31.74%
Tax -2,492 -3,068 -3,177 -3,883 -3,994 -4,332 -5,687 -42.27%
NP 8,923 9,230 9,574 10,657 9,581 11,594 14,565 -27.84%
-
NP to SH 8,923 9,230 9,574 10,657 9,581 11,594 14,565 -27.84%
-
Tax Rate 21.83% 24.95% 24.92% 26.71% 29.42% 27.20% 28.08% -
Total Cost 96,894 104,507 102,864 102,488 106,324 102,326 98,590 -1.14%
-
Net Worth 155,618 130,279 129,576 75,222 127,024 124,680 123,382 16.71%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 752 752 752 752 - - - -
Div Payout % 8.43% 8.15% 7.86% 7.06% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 155,618 130,279 129,576 75,222 127,024 124,680 123,382 16.71%
NOSH 93,576 73,972 74,107 75,222 74,054 73,341 73,441 17.51%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.43% 8.12% 8.51% 9.42% 8.27% 10.18% 12.87% -
ROE 5.73% 7.08% 7.39% 14.17% 7.54% 9.30% 11.80% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 113.08 153.76 151.72 150.41 156.51 155.33 154.07 -18.61%
EPS 9.54 12.48 12.92 14.17 12.94 15.81 19.83 -38.57%
DPS 0.80 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.663 1.7612 1.7485 1.00 1.7153 1.70 1.68 -0.67%
Adjusted Per Share Value based on latest NOSH - 75,222
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 106.19 114.14 112.84 113.55 116.32 114.33 113.56 -4.37%
EPS 8.95 9.26 9.61 10.69 9.62 11.64 14.62 -27.88%
DPS 0.75 0.75 0.75 0.75 0.00 0.00 0.00 -
NAPS 1.5617 1.3074 1.3004 0.7549 1.2748 1.2512 1.2382 16.71%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.62 1.40 1.29 1.44 1.53 1.80 2.58 -
P/RPS 1.43 0.91 0.85 0.96 0.98 1.16 1.67 -9.81%
P/EPS 16.99 11.22 9.99 10.16 11.83 11.39 13.01 19.45%
EY 5.89 8.91 10.01 9.84 8.46 8.78 7.69 -16.27%
DY 0.50 0.71 0.78 0.69 0.00 0.00 0.00 -
P/NAPS 0.97 0.79 0.74 1.44 0.89 1.06 1.54 -26.49%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 28/08/03 21/04/03 18/02/03 06/11/02 20/08/02 20/05/02 -
Price 1.98 1.85 1.29 1.35 1.54 1.89 1.93 -
P/RPS 1.75 1.20 0.85 0.90 0.98 1.22 1.25 25.12%
P/EPS 20.76 14.83 9.99 9.53 11.90 11.96 9.73 65.65%
EY 4.82 6.74 10.01 10.49 8.40 8.36 10.28 -39.61%
DY 0.41 0.54 0.78 0.74 0.00 0.00 0.00 -
P/NAPS 1.19 1.05 0.74 1.35 0.90 1.11 1.15 2.30%

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