[KNUSFOR] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 67.24%
YoY- 150.58%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 306,916 284,516 294,074 310,222 313,953 298,784 253,144 13.68%
PBT 75,392 45,723 30,544 23,606 14,879 13,968 11,092 258.40%
Tax -18,837 -11,581 -7,666 -6,454 -4,623 -4,155 -3,404 212.53%
NP 56,555 34,142 22,878 17,152 10,256 9,813 7,688 277.78%
-
NP to SH 56,555 34,142 22,878 17,152 10,256 9,813 7,688 277.78%
-
Tax Rate 24.99% 25.33% 25.10% 27.34% 31.07% 29.75% 30.69% -
Total Cost 250,361 250,374 271,196 293,070 303,697 288,971 245,456 1.32%
-
Net Worth 234,501 209,503 195,215 99,632 178,163 175,231 172,815 22.54%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 234,501 209,503 195,215 99,632 178,163 175,231 172,815 22.54%
NOSH 99,626 99,663 99,640 99,632 99,738 99,597 99,916 -0.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.43% 12.00% 7.78% 5.53% 3.27% 3.28% 3.04% -
ROE 24.12% 16.30% 11.72% 17.22% 5.76% 5.60% 4.45% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 308.07 285.48 295.14 311.37 314.78 299.99 253.36 13.90%
EPS 56.77 34.26 22.96 17.22 10.28 9.85 7.69 278.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3538 2.1021 1.9592 1.00 1.7863 1.7594 1.7296 22.78%
Adjusted Per Share Value based on latest NOSH - 99,632
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 308.01 285.53 295.12 311.33 315.07 299.85 254.05 13.68%
EPS 56.76 34.26 22.96 17.21 10.29 9.85 7.72 277.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3534 2.1025 1.9591 0.9999 1.788 1.7586 1.7343 22.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.55 1.65 1.75 1.51 1.71 1.70 1.60 -
P/RPS 0.50 0.58 0.59 0.48 0.54 0.57 0.63 -14.26%
P/EPS 2.73 4.82 7.62 8.77 16.63 17.25 20.79 -74.13%
EY 36.62 20.76 13.12 11.40 6.01 5.80 4.81 286.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.89 1.51 0.96 0.97 0.93 -20.42%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 26/08/11 26/05/11 28/02/11 29/11/10 27/08/10 31/05/10 -
Price 1.58 1.63 1.68 1.70 1.73 1.71 1.45 -
P/RPS 0.51 0.57 0.57 0.55 0.55 0.57 0.57 -7.14%
P/EPS 2.78 4.76 7.32 9.87 16.82 17.36 18.84 -72.04%
EY 35.93 21.02 13.67 10.13 5.94 5.76 5.31 257.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 0.86 1.70 0.97 0.97 0.84 -13.98%

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