[KNUSFOR] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 12.32%
YoY- 1290.09%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 310,222 313,953 298,784 253,144 204,614 128,516 118,223 89.91%
PBT 23,606 14,879 13,968 11,092 9,301 4,141 1,096 669.80%
Tax -6,454 -4,623 -4,155 -3,404 -2,456 -1,371 -380 557.33%
NP 17,152 10,256 9,813 7,688 6,845 2,770 716 726.20%
-
NP to SH 17,152 10,256 9,813 7,688 6,845 2,770 716 726.20%
-
Tax Rate 27.34% 31.07% 29.75% 30.69% 26.41% 33.11% 34.67% -
Total Cost 293,070 303,697 288,971 245,456 197,769 125,746 117,507 83.60%
-
Net Worth 99,632 178,163 175,231 172,815 99,708 167,578 164,722 -28.41%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 99,632 178,163 175,231 172,815 99,708 167,578 164,722 -28.41%
NOSH 99,632 99,738 99,597 99,916 99,708 99,553 99,176 0.30%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.53% 3.27% 3.28% 3.04% 3.35% 2.16% 0.61% -
ROE 17.22% 5.76% 5.60% 4.45% 6.86% 1.65% 0.43% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 311.37 314.78 299.99 253.36 205.21 129.09 119.20 89.33%
EPS 17.22 10.28 9.85 7.69 6.86 2.78 0.72 725.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.7863 1.7594 1.7296 1.00 1.6833 1.6609 -28.63%
Adjusted Per Share Value based on latest NOSH - 99,916
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 311.33 315.07 299.85 254.05 205.34 128.97 118.64 89.91%
EPS 17.21 10.29 9.85 7.72 6.87 2.78 0.72 725.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9999 1.788 1.7586 1.7343 1.0006 1.6818 1.6531 -28.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.51 1.71 1.70 1.60 1.75 1.65 1.60 -
P/RPS 0.48 0.54 0.57 0.63 0.85 1.28 1.34 -49.46%
P/EPS 8.77 16.63 17.25 20.79 25.49 59.30 221.62 -88.31%
EY 11.40 6.01 5.80 4.81 3.92 1.69 0.45 757.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.96 0.97 0.93 1.75 0.98 0.96 35.13%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 27/08/10 31/05/10 25/02/10 30/11/09 26/08/09 -
Price 1.70 1.73 1.71 1.45 1.60 1.59 1.75 -
P/RPS 0.55 0.55 0.57 0.57 0.78 1.23 1.47 -47.98%
P/EPS 9.87 16.82 17.36 18.84 23.31 57.14 242.40 -88.09%
EY 10.13 5.94 5.76 5.31 4.29 1.75 0.41 743.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.97 0.97 0.84 1.60 0.94 1.05 37.76%

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