[KNUSFOR] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -10.16%
YoY- -30.07%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 124,750 105,817 113,737 112,438 113,145 115,905 113,920 6.22%
PBT 12,340 11,415 12,298 12,751 14,540 13,575 15,926 -15.60%
Tax -1,586 -2,492 -3,068 -3,177 -3,883 -3,994 -4,332 -48.72%
NP 10,754 8,923 9,230 9,574 10,657 9,581 11,594 -4.87%
-
NP to SH 10,754 8,923 9,230 9,574 10,657 9,581 11,594 -4.87%
-
Tax Rate 12.85% 21.83% 24.95% 24.92% 26.71% 29.42% 27.20% -
Total Cost 113,996 96,894 104,507 102,864 102,488 106,324 102,326 7.44%
-
Net Worth 155,428 155,618 130,279 129,576 75,222 127,024 124,680 15.78%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 925 752 752 752 752 - - -
Div Payout % 8.61% 8.43% 8.15% 7.86% 7.06% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 155,428 155,618 130,279 129,576 75,222 127,024 124,680 15.78%
NOSH 92,583 93,576 73,972 74,107 75,222 74,054 73,341 16.75%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.62% 8.43% 8.12% 8.51% 9.42% 8.27% 10.18% -
ROE 6.92% 5.73% 7.08% 7.39% 14.17% 7.54% 9.30% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 134.74 113.08 153.76 151.72 150.41 156.51 155.33 -9.02%
EPS 11.62 9.54 12.48 12.92 14.17 12.94 15.81 -18.51%
DPS 1.00 0.80 1.00 1.00 1.00 0.00 0.00 -
NAPS 1.6788 1.663 1.7612 1.7485 1.00 1.7153 1.70 -0.83%
Adjusted Per Share Value based on latest NOSH - 74,107
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 125.19 106.19 114.14 112.84 113.55 116.32 114.33 6.21%
EPS 10.79 8.95 9.26 9.61 10.69 9.62 11.64 -4.91%
DPS 0.93 0.75 0.75 0.75 0.75 0.00 0.00 -
NAPS 1.5598 1.5617 1.3074 1.3004 0.7549 1.2748 1.2512 15.78%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.80 1.62 1.40 1.29 1.44 1.53 1.80 -
P/RPS 1.34 1.43 0.91 0.85 0.96 0.98 1.16 10.06%
P/EPS 15.50 16.99 11.22 9.99 10.16 11.83 11.39 22.73%
EY 6.45 5.89 8.91 10.01 9.84 8.46 8.78 -18.53%
DY 0.56 0.50 0.71 0.78 0.69 0.00 0.00 -
P/NAPS 1.07 0.97 0.79 0.74 1.44 0.89 1.06 0.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 30/03/04 17/11/03 28/08/03 21/04/03 18/02/03 06/11/02 20/08/02 -
Price 1.60 1.98 1.85 1.29 1.35 1.54 1.89 -
P/RPS 1.19 1.75 1.20 0.85 0.90 0.98 1.22 -1.64%
P/EPS 13.77 20.76 14.83 9.99 9.53 11.90 11.96 9.82%
EY 7.26 4.82 6.74 10.01 10.49 8.40 8.36 -8.95%
DY 0.62 0.41 0.54 0.78 0.74 0.00 0.00 -
P/NAPS 0.95 1.19 1.05 0.74 1.35 0.90 1.11 -9.83%

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