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

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 3.61%
YoY- 114.78%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 82,965 86,854 91,625 89,744 88,390 90,641 94,546 -8.32%
PBT 2,659 4,058 3,123 2,861 3,327 2,395 2,442 5.82%
Tax -1,617 -3,008 -2,009 -1,762 -2,317 -1,659 -2,091 -15.71%
NP 1,042 1,050 1,114 1,099 1,010 736 351 106.14%
-
NP to SH 1,042 1,097 1,197 1,177 1,136 913 594 45.30%
-
Tax Rate 60.81% 74.13% 64.33% 61.59% 69.64% 69.27% 85.63% -
Total Cost 81,923 85,804 90,511 88,645 87,380 89,905 94,195 -8.86%
-
Net Worth 163,975 165,229 164,189 167,480 100,270 165,515 163,552 0.17%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 979 1,002 1,002 1,002 1,002 1,016 1,016 -2.43%
Div Payout % 93.98% 91.40% 83.77% 85.19% 88.27% 111.35% 171.16% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 163,975 165,229 164,189 167,480 100,270 165,515 163,552 0.17%
NOSH 97,931 98,857 97,999 100,000 100,270 99,111 97,777 0.10%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.26% 1.21% 1.22% 1.22% 1.14% 0.81% 0.37% -
ROE 0.64% 0.66% 0.73% 0.70% 1.13% 0.55% 0.36% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 84.72 87.86 93.49 89.74 88.15 91.45 96.69 -8.41%
EPS 1.06 1.11 1.22 1.18 1.13 0.92 0.61 44.39%
DPS 1.00 1.00 1.02 1.00 1.00 1.03 1.04 -2.57%
NAPS 1.6744 1.6714 1.6754 1.6748 1.00 1.67 1.6727 0.06%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 83.26 87.16 91.95 90.06 88.70 90.96 94.88 -8.31%
EPS 1.05 1.10 1.20 1.18 1.14 0.92 0.60 45.07%
DPS 0.98 1.01 1.01 1.01 1.01 1.02 1.02 -2.62%
NAPS 1.6456 1.6582 1.6477 1.6808 1.0063 1.6611 1.6414 0.17%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
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%
P/EPS 164.47 144.19 159.65 156.33 97.09 81.42 148.15 7.19%
EY 0.61 0.69 0.63 0.64 1.03 1.23 0.68 -6.96%
DY 0.57 0.62 0.52 0.54 0.91 1.37 1.16 -37.64%
P/NAPS 1.05 0.96 1.16 1.10 1.10 0.45 0.54 55.59%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
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%
P/EPS 142.86 144.19 137.54 169.07 193.30 97.70 116.87 14.28%
EY 0.70 0.69 0.73 0.59 0.52 1.02 0.86 -12.79%
DY 0.66 0.62 0.61 0.50 0.46 1.14 1.46 -41.01%
P/NAPS 0.91 0.96 1.00 1.19 2.19 0.54 0.42 67.20%

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