[KNUSFOR] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 17.92%
YoY- -427.09%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 252,232 303,644 115,304 103,936 92,668 86,198 114,400 14.07%
PBT 57,244 13,010 3,676 -522 1,798 2,208 1,566 82.12%
Tax -14,930 -4,676 -1,278 -2,134 -1,066 -1,684 -1,152 53.23%
NP 42,314 8,334 2,398 -2,656 732 524 414 116.15%
-
NP to SH 42,314 8,334 2,398 -2,656 812 688 464 112.08%
-
Tax Rate 26.08% 35.94% 34.77% - 59.29% 76.27% 73.56% -
Total Cost 209,918 295,310 112,906 106,592 91,936 85,674 113,986 10.70%
-
Net Worth 209,487 175,392 165,951 165,860 165,905 164,402 168,593 3.68%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 209,487 175,392 165,951 165,860 165,905 164,402 168,593 3.68%
NOSH 99,656 99,688 99,916 99,849 99,024 98,285 100,869 -0.20%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 16.78% 2.74% 2.08% -2.56% 0.79% 0.61% 0.36% -
ROE 20.20% 4.75% 1.44% -1.60% 0.49% 0.42% 0.28% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 253.10 304.59 115.40 104.09 93.58 87.70 113.41 14.30%
EPS 42.46 8.36 2.40 -2.66 0.82 0.70 0.46 112.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1021 1.7594 1.6609 1.6611 1.6754 1.6727 1.6714 3.89%
Adjusted Per Share Value based on latest NOSH - 99,807
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 253.13 304.73 115.71 104.31 93.00 86.51 114.81 14.07%
EPS 42.46 8.36 2.41 -2.67 0.81 0.69 0.47 111.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1023 1.7602 1.6654 1.6645 1.665 1.6499 1.6919 3.68%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.65 1.70 1.60 1.09 1.95 0.90 0.91 -
P/RPS 0.65 0.56 1.39 1.05 2.08 1.03 0.80 -3.39%
P/EPS 3.89 20.33 66.67 -40.98 237.80 128.57 197.83 -48.03%
EY 25.73 4.92 1.50 -2.44 0.42 0.78 0.51 92.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.97 0.96 0.66 1.16 0.54 0.54 6.31%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 27/08/10 26/08/09 25/08/08 29/08/07 29/08/06 30/08/05 -
Price 1.63 1.71 1.75 1.02 1.68 0.71 0.86 -
P/RPS 0.64 0.56 1.52 0.98 1.80 0.81 0.76 -2.82%
P/EPS 3.84 20.45 72.92 -38.35 204.88 101.43 186.96 -47.65%
EY 26.05 4.89 1.37 -2.61 0.49 0.99 0.53 91.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.97 1.05 0.61 1.00 0.42 0.51 7.33%

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