[KNUSFOR] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 147.11%
YoY- 477.97%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 313,953 298,784 253,144 204,614 128,516 118,223 116,328 93.72%
PBT 14,879 13,968 11,092 9,301 4,141 1,096 330 1163.86%
Tax -4,623 -4,155 -3,404 -2,456 -1,371 -380 -976 181.77%
NP 10,256 9,813 7,688 6,845 2,770 716 -646 -
-
NP to SH 10,256 9,813 7,688 6,845 2,770 716 -646 -
-
Tax Rate 31.07% 29.75% 30.69% 26.41% 33.11% 34.67% 295.76% -
Total Cost 303,697 288,971 245,456 197,769 125,746 117,507 116,974 88.79%
-
Net Worth 178,163 175,231 172,815 99,708 167,578 164,722 163,413 5.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 178,163 175,231 172,815 99,708 167,578 164,722 163,413 5.92%
NOSH 99,738 99,597 99,916 99,708 99,553 99,176 98,888 0.57%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.27% 3.28% 3.04% 3.35% 2.16% 0.61% -0.56% -
ROE 5.76% 5.60% 4.45% 6.86% 1.65% 0.43% -0.40% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 314.78 299.99 253.36 205.21 129.09 119.20 117.64 92.62%
EPS 10.28 9.85 7.69 6.86 2.78 0.72 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7863 1.7594 1.7296 1.00 1.6833 1.6609 1.6525 5.32%
Adjusted Per Share Value based on latest NOSH - 99,708
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 315.07 299.85 254.05 205.34 128.97 118.64 116.74 93.72%
EPS 10.29 9.85 7.72 6.87 2.78 0.72 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.788 1.7586 1.7343 1.0006 1.6818 1.6531 1.64 5.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.71 1.70 1.60 1.75 1.65 1.60 1.20 -
P/RPS 0.54 0.57 0.63 0.85 1.28 1.34 1.02 -34.53%
P/EPS 16.63 17.25 20.79 25.49 59.30 221.62 -183.69 -
EY 6.01 5.80 4.81 3.92 1.69 0.45 -0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.97 0.93 1.75 0.98 0.96 0.73 20.01%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 31/05/10 25/02/10 30/11/09 26/08/09 22/05/09 -
Price 1.73 1.71 1.45 1.60 1.59 1.75 1.55 -
P/RPS 0.55 0.57 0.57 0.78 1.23 1.47 1.32 -44.18%
P/EPS 16.82 17.36 18.84 23.31 57.14 242.40 -237.27 -
EY 5.94 5.76 5.31 4.29 1.75 0.41 -0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.97 0.84 1.60 0.94 1.05 0.94 2.11%

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