[KNUSFOR] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -17.94%
YoY- -273.7%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 288,819 310,222 204,614 112,540 82,965 88,390 108,646 17.68%
PBT 80,023 23,606 9,301 -1,002 2,659 3,327 2,123 83.05%
Tax -24,003 -6,454 -2,456 -808 -1,617 -2,318 -1,826 53.59%
NP 56,020 17,152 6,845 -1,810 1,042 1,009 297 139.38%
-
NP to SH 56,020 17,152 6,845 -1,810 1,042 1,134 481 120.90%
-
Tax Rate 30.00% 27.34% 26.41% - 60.81% 69.67% 86.01% -
Total Cost 232,799 293,070 197,769 114,350 81,923 87,381 108,349 13.58%
-
Net Worth 241,481 188,330 171,233 164,276 166,644 166,052 163,854 6.67%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,982 - - - 995 992 981 31.08%
Div Payout % 8.89% - - - 95.51% 87.51% 204.08% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 241,481 188,330 171,233 164,276 166,644 166,052 163,854 6.67%
NOSH 99,645 99,661 99,693 99,627 99,519 99,230 98,163 0.24%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 19.40% 5.53% 3.35% -1.61% 1.26% 1.14% 0.27% -
ROE 23.20% 9.11% 4.00% -1.10% 0.63% 0.68% 0.29% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 289.85 311.28 205.24 112.96 83.37 89.08 110.68 17.39%
EPS 56.22 17.21 6.87 -1.82 1.05 1.14 0.36 131.96%
DPS 5.00 0.00 0.00 0.00 1.00 1.00 1.00 30.75%
NAPS 2.4234 1.8897 1.7176 1.6489 1.6745 1.6734 1.6692 6.40%
Adjusted Per Share Value based on latest NOSH - 100,277
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 289.85 311.33 205.34 112.94 83.26 88.70 109.03 17.68%
EPS 56.22 17.21 6.87 -1.82 1.05 1.14 0.48 121.11%
DPS 5.00 0.00 0.00 0.00 1.00 1.00 0.99 30.96%
NAPS 2.4234 1.89 1.7184 1.6486 1.6724 1.6664 1.6444 6.67%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.64 1.51 1.75 1.00 1.75 1.10 0.86 -
P/RPS 0.57 0.49 0.85 0.89 2.10 1.23 0.78 -5.09%
P/EPS 2.92 8.77 25.49 -55.04 167.14 96.26 175.51 -49.45%
EY 34.28 11.40 3.92 -1.82 0.60 1.04 0.57 97.87%
DY 3.05 0.00 0.00 0.00 0.57 0.91 1.16 17.47%
P/NAPS 0.68 0.80 1.02 0.61 1.05 0.66 0.52 4.57%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 23/02/09 25/02/08 27/02/07 27/02/06 -
Price 1.88 1.70 1.60 0.96 1.52 2.19 0.81 -
P/RPS 0.65 0.55 0.78 0.85 1.82 2.46 0.73 -1.91%
P/EPS 3.34 9.88 23.30 -52.84 145.17 191.64 165.31 -47.79%
EY 29.90 10.12 4.29 -1.89 0.69 0.52 0.60 91.77%
DY 2.66 0.00 0.00 0.00 0.66 0.46 1.23 13.71%
P/NAPS 0.78 0.90 0.93 0.58 0.91 1.31 0.49 8.05%

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