[KNUSFOR] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -14.45%
YoY- 6.39%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 113,145 115,905 113,920 113,155 115,912 103,963 69,726 37.96%
PBT 14,540 13,575 15,926 20,252 23,655 30,424 24,556 -29.41%
Tax -3,883 -3,994 -4,332 -5,687 -6,630 -6,003 -4,888 -14.18%
NP 10,657 9,581 11,594 14,565 17,025 24,421 19,668 -33.46%
-
NP to SH 10,657 9,581 11,594 14,565 17,025 24,421 19,668 -33.46%
-
Tax Rate 26.71% 29.42% 27.20% 28.08% 28.03% 19.73% 19.91% -
Total Cost 102,488 106,324 102,326 98,590 98,887 79,542 50,058 61.02%
-
Net Worth 75,222 127,024 124,680 123,382 72,400 129,964 117,498 -25.65%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 752 - - - - - - -
Div Payout % 7.06% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 75,222 127,024 124,680 123,382 72,400 129,964 117,498 -25.65%
NOSH 75,222 74,054 73,341 73,441 72,400 74,265 68,712 6.20%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.42% 8.27% 10.18% 12.87% 14.69% 23.49% 28.21% -
ROE 14.17% 7.54% 9.30% 11.80% 23.52% 18.79% 16.74% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 150.41 156.51 155.33 154.07 160.10 139.99 101.47 29.91%
EPS 14.17 12.94 15.81 19.83 23.52 32.88 28.62 -37.33%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.7153 1.70 1.68 1.00 1.75 1.71 -30.00%
Adjusted Per Share Value based on latest NOSH - 73,441
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 113.55 116.32 114.33 113.56 116.32 104.33 69.97 37.97%
EPS 10.69 9.62 11.64 14.62 17.09 24.51 19.74 -33.48%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7549 1.2748 1.2512 1.2382 0.7266 1.3043 1.1792 -25.66%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.44 1.53 1.80 2.58 2.53 1.30 1.47 -
P/RPS 0.96 0.98 1.16 1.67 1.58 0.93 1.45 -23.97%
P/EPS 10.16 11.83 11.39 13.01 10.76 3.95 5.14 57.30%
EY 9.84 8.46 8.78 7.69 9.29 25.29 19.47 -36.47%
DY 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.89 1.06 1.54 2.53 0.74 0.86 40.87%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 18/02/03 06/11/02 20/08/02 20/05/02 27/02/02 30/11/01 - -
Price 1.35 1.54 1.89 1.93 2.30 1.45 0.00 -
P/RPS 0.90 0.98 1.22 1.25 1.44 1.04 0.00 -
P/EPS 9.53 11.90 11.96 9.73 9.78 4.41 0.00 -
EY 10.49 8.40 8.36 10.28 10.22 22.68 0.00 -
DY 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.90 1.11 1.15 2.30 0.83 0.00 -

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