[KNUSFOR] QoQ TTM Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	82,965	86,854	91,625	89,744	88,390	90,641	94,546	-8.32%
YoY %	-4.48%	-5.21%	2.10%	1.53%	-2.48%	-4.13%	-	-
Horiz. %	87.75%	91.86%	96.91%	94.92%	93.49%	95.87%	100.00%	-
PBT	2,659	4,058	3,123	2,861	3,327	2,395	2,442	5.82%
YoY %	-34.48%	29.94%	9.16%	-14.01%	38.91%	-1.92%	-	-
Horiz. %	108.89%	166.18%	127.89%	117.16%	136.24%	98.08%	100.00%	-
Tax	-1,617	-3,008	-2,009	-1,762	-2,317	-1,659	-2,091	-15.71%
YoY %	46.24%	-49.73%	-14.02%	23.95%	-39.66%	20.66%	-	-
Horiz. %	77.33%	143.85%	96.08%	84.27%	110.81%	79.34%	100.00%	-
NP	1,042	1,050	1,114	1,099	1,010	736	351	106.14%
YoY %	-0.76%	-5.75%	1.36%	8.81%	37.23%	109.69%	-	-
Horiz. %	296.87%	299.15%	317.38%	313.11%	287.75%	209.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,042	1,097	1,197	1,177	1,136	913	594	45.30%
YoY %	-5.01%	-8.35%	1.70%	3.61%	24.42%	53.70%	-	-
Horiz. %	175.42%	184.68%	201.52%	198.15%	191.25%	153.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	60.81%	74.13%	64.33%	61.59%	69.64%	69.27%	85.63%	-
YoY %	-17.97%	15.23%	4.45%	-11.56%	0.53%	-19.11%	-	-
Horiz. %	71.01%	86.57%	75.13%	71.93%	81.33%	80.89%	100.00%	-
Total Cost	81,923	85,804	90,511	88,645	87,380	89,905	94,195	-8.86%
YoY %	-4.52%	-5.20%	2.11%	1.45%	-2.81%	-4.55%	-	-
Horiz. %	86.97%	91.09%	96.09%	94.11%	92.77%	95.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	163,975	165,229	164,189	167,480	100,270	165,515	163,552	0.17%
YoY %	-0.76%	0.63%	-1.97%	67.03%	-39.42%	1.20%	-	-
Horiz. %	100.26%	101.03%	100.39%	102.40%	61.31%	101.20%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	979	1,002	1,002	1,002	1,002	1,016	1,016	-2.43%
YoY %	-2.30%	0.00%	0.00%	0.00%	-1.38%	0.00%	-	-
Horiz. %	96.36%	98.62%	98.62%	98.62%	98.62%	100.00%	100.00%	-
Div Payout %	93.98%	91.40%	83.77%	85.19%	88.27%	111.35%	171.16%	-
YoY %	2.82%	9.11%	-1.67%	-3.49%	-20.73%	-34.94%	-	-
Horiz. %	54.91%	53.40%	48.94%	49.77%	51.57%	65.06%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	163,975	165,229	164,189	167,480	100,270	165,515	163,552	0.17%
YoY %	-0.76%	0.63%	-1.97%	67.03%	-39.42%	1.20%	-	-
Horiz. %	100.26%	101.03%	100.39%	102.40%	61.31%	101.20%	100.00%	-
NOSH	97,931	98,857	97,999	100,000	100,270	99,111	97,777	0.10%
YoY %	-0.94%	0.88%	-2.00%	-0.27%	1.17%	1.36%	-	-
Horiz. %	100.16%	101.10%	100.23%	102.27%	102.55%	101.36%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	1.26%	1.21%	1.22%	1.22%	1.14%	0.81%	0.37%	-
YoY %	4.13%	-0.82%	0.00%	7.02%	40.74%	118.92%	-	-
Horiz. %	340.54%	327.03%	329.73%	329.73%	308.11%	218.92%	100.00%	-
ROE	0.64%	0.66%	0.73%	0.70%	1.13%	0.55%	0.36%	-
YoY %	-3.03%	-9.59%	4.29%	-38.05%	105.45%	52.78%	-	-
Horiz. %	177.78%	183.33%	202.78%	194.44%	313.89%	152.78%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	84.72	87.86	93.49	89.74	88.15	91.45	96.69	-8.41%
YoY %	-3.57%	-6.02%	4.18%	1.80%	-3.61%	-5.42%	-	-
Horiz. %	87.62%	90.87%	96.69%	92.81%	91.17%	94.58%	100.00%	-
EPS	1.06	1.11	1.22	1.18	1.13	0.92	0.61	44.39%
YoY %	-4.50%	-9.02%	3.39%	4.42%	22.83%	50.82%	-	-
Horiz. %	173.77%	181.97%	200.00%	193.44%	185.25%	150.82%	100.00%	-
DPS	1.00	1.00	1.02	1.00	1.00	1.03	1.04	-2.57%
YoY %	0.00%	-1.96%	2.00%	0.00%	-2.91%	-0.96%	-	-
Horiz. %	96.15%	96.15%	98.08%	96.15%	96.15%	99.04%	100.00%	-
NAPS	1.6744	1.6714	1.6754	1.6748	1.00	1.67	1.6727	0.06%
YoY %	0.18%	-0.24%	0.04%	67.48%	-40.12%	-0.16%	-	-
Horiz. %	100.10%	99.92%	100.16%	100.13%	59.78%	99.84%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 100,000
RPS	83.26	87.16	91.95	90.06	88.70	90.96	94.88	-8.31%
YoY %	-4.47%	-5.21%	2.10%	1.53%	-2.48%	-4.13%	-	-
Horiz. %	87.75%	91.86%	96.91%	94.92%	93.49%	95.87%	100.00%	-
EPS	1.05	1.10	1.20	1.18	1.14	0.92	0.60	45.07%
YoY %	-4.55%	-8.33%	1.69%	3.51%	23.91%	53.33%	-	-
Horiz. %	175.00%	183.33%	200.00%	196.67%	190.00%	153.33%	100.00%	-
DPS	0.98	1.01	1.01	1.01	1.01	1.02	1.02	-2.62%
YoY %	-2.97%	0.00%	0.00%	0.00%	-0.98%	0.00%	-	-
Horiz. %	96.08%	99.02%	99.02%	99.02%	99.02%	100.00%	100.00%	-
NAPS	1.6456	1.6582	1.6477	1.6808	1.0063	1.6611	1.6414	0.17%
YoY %	-0.76%	0.64%	-1.97%	67.03%	-39.42%	1.20%	-	-
Horiz. %	100.26%	101.02%	100.38%	102.40%	61.31%	101.20%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	1.75	1.60	1.95	1.84	1.10	0.75	0.90	-
P/RPS	2.07	1.82	2.09	2.05	1.25	0.82	0.93	70.22%
YoY %	13.74%	-12.92%	1.95%	64.00%	52.44%	-11.83%	-	-
Horiz. %	222.58%	195.70%	224.73%	220.43%	134.41%	88.17%	100.00%	-
P/EPS	164.47	144.19	159.65	156.33	97.09	81.42	148.15	7.19%
YoY %	14.06%	-9.68%	2.12%	61.02%	19.25%	-45.04%	-	-
Horiz. %	111.02%	97.33%	107.76%	105.52%	65.53%	54.96%	100.00%	-
EY	0.61	0.69	0.63	0.64	1.03	1.23	0.68	-6.96%
YoY %	-11.59%	9.52%	-1.56%	-37.86%	-16.26%	80.88%	-	-
Horiz. %	89.71%	101.47%	92.65%	94.12%	151.47%	180.88%	100.00%	-
DY	0.57	0.62	0.52	0.54	0.91	1.37	1.16	-37.64%
YoY %	-8.06%	19.23%	-3.70%	-40.66%	-33.58%	18.10%	-	-
Horiz. %	49.14%	53.45%	44.83%	46.55%	78.45%	118.10%	100.00%	-
P/NAPS	1.05	0.96	1.16	1.10	1.10	0.45	0.54	55.59%
YoY %	9.38%	-17.24%	5.45%	0.00%	144.44%	-16.67%	-	-
Horiz. %	194.44%	177.78%	214.81%	203.70%	203.70%	83.33%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	25/02/08	19/11/07	29/08/07	28/05/07	27/02/07	28/11/06	29/08/06	-
Price	1.52	1.60	1.68	1.99	2.19	0.90	0.71	-
P/RPS	1.79	1.82	1.80	2.22	2.48	0.98	0.73	81.54%
YoY %	-1.65%	1.11%	-18.92%	-10.48%	153.06%	34.25%	-	-
Horiz. %	245.21%	249.32%	246.58%	304.11%	339.73%	134.25%	100.00%	-
P/EPS	142.86	144.19	137.54	169.07	193.30	97.70	116.87	14.28%
YoY %	-0.92%	4.83%	-18.65%	-12.53%	97.85%	-16.40%	-	-
Horiz. %	122.24%	123.38%	117.69%	144.67%	165.40%	83.60%	100.00%	-
EY	0.70	0.69	0.73	0.59	0.52	1.02	0.86	-12.79%
YoY %	1.45%	-5.48%	23.73%	13.46%	-49.02%	18.60%	-	-
Horiz. %	81.40%	80.23%	84.88%	68.60%	60.47%	118.60%	100.00%	-
DY	0.66	0.62	0.61	0.50	0.46	1.14	1.46	-41.01%
YoY %	6.45%	1.64%	22.00%	8.70%	-59.65%	-21.92%	-	-
Horiz. %	45.21%	42.47%	41.78%	34.25%	31.51%	78.08%	100.00%	-
P/NAPS	0.91	0.96	1.00	1.19	2.19	0.54	0.42	67.20%
YoY %	-5.21%	-4.00%	-15.97%	-45.66%	305.56%	28.57%	-	-
Horiz. %	216.67%	228.57%	238.10%	283.33%	521.43%	128.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos