[KNUSFOR] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -38.33%
YoY- -1032.77%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 411,995 209,114 140,851 129,833 153,524 409,755 297,267 5.58%
PBT 17,774 -28,477 -9,338 -16,935 5,103 44,024 34,765 -10.57%
Tax -1,047 -712 -2,055 798 -3,373 -16,111 -11,539 -32.95%
NP 16,727 -29,189 -11,393 -16,137 1,730 27,913 23,226 -5.32%
-
NP to SH 16,727 -29,192 -11,387 -16,137 1,730 27,913 23,226 -5.32%
-
Tax Rate 5.89% - - - 66.10% 36.60% 33.19% -
Total Cost 395,268 238,303 152,244 145,970 151,794 381,842 274,041 6.29%
-
Net Worth 226,473 212,074 261,119 272,485 290,754 294,028 271,074 -2.95%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - 1,992 4,982 4,982 -
Div Payout % - - - - 115.20% 17.85% 21.45% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 226,473 212,074 261,119 272,485 290,754 294,028 271,074 -2.95%
NOSH 99,645 99,645 99,645 99,639 99,645 99,653 99,645 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 4.06% -13.96% -8.09% -12.43% 1.13% 6.81% 7.81% -
ROE 7.39% -13.76% -4.36% -5.92% 0.60% 9.49% 8.57% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 413.46 209.86 141.35 130.30 154.07 411.18 298.33 5.58%
EPS 16.79 -29.30 -11.43 -16.19 1.74 28.01 23.31 -5.31%
DPS 0.00 0.00 0.00 0.00 2.00 5.00 5.00 -
NAPS 2.2728 2.1283 2.6205 2.7347 2.9179 2.9505 2.7204 -2.95%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 413.46 209.86 141.35 130.30 154.07 411.21 298.33 5.58%
EPS 16.79 -29.30 -11.43 -16.19 1.74 28.01 23.31 -5.31%
DPS 0.00 0.00 0.00 0.00 2.00 5.00 5.00 -
NAPS 2.2728 2.1283 2.6205 2.7346 2.9179 2.9508 2.7204 -2.95%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.69 0.50 0.925 1.04 1.40 1.53 1.81 -
P/RPS 0.17 0.24 0.65 0.80 0.91 0.37 0.61 -19.17%
P/EPS 4.11 -1.71 -8.09 -6.42 80.64 5.46 7.77 -10.06%
EY 24.33 -58.59 -12.35 -15.57 1.24 18.31 12.88 11.17%
DY 0.00 0.00 0.00 0.00 1.43 3.27 2.76 -
P/NAPS 0.30 0.23 0.35 0.38 0.48 0.52 0.67 -12.52%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 28/02/18 28/02/17 25/02/16 17/02/15 27/02/14 -
Price 0.71 0.41 0.89 1.27 1.37 1.70 1.89 -
P/RPS 0.17 0.20 0.63 0.97 0.89 0.41 0.63 -19.60%
P/EPS 4.23 -1.40 -7.79 -7.84 78.91 6.07 8.11 -10.27%
EY 23.64 -71.45 -12.84 -12.75 1.27 16.48 12.33 11.45%
DY 0.00 0.00 0.00 0.00 1.46 2.94 2.65 -
P/NAPS 0.31 0.19 0.34 0.46 0.47 0.58 0.69 -12.47%

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