[KNUSFOR] YoY 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- -474.43%
YoY- -327.24%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
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 77,568 95,665 99,396 23,298 18,387 22,276 24,527 21.14%
PBT 17,675 13,044 4,317 -843 438 1,837 905 64.06%
Tax -7,898 -2,732 -901 184 -112 -1,503 -845 45.11%
NP 9,777 10,312 3,416 -659 326 334 60 133.61%
-
NP to SH 9,777 10,312 3,416 -659 290 345 122 107.56%
-
Tax Rate 44.68% 20.94% 20.87% - 25.57% 81.82% 93.37% -
Total Cost 67,791 85,353 95,980 23,957 18,061 21,942 24,467 18.50%
-
Net Worth 241,531 99,632 99,708 165,287 163,975 100,270 101,666 15.50%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,983 - - - 979 1,002 1,016 30.33%
Div Payout % 50.97% - - - 337.69% 290.64% 833.33% -
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 241,531 99,632 99,708 165,287 163,975 100,270 101,666 15.50%
NOSH 99,666 99,632 99,708 100,277 97,931 100,270 101,666 -0.33%
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 12.60% 10.78% 3.44% -2.83% 1.77% 1.50% 0.24% -
ROE 4.05% 10.35% 3.43% -0.40% 0.18% 0.34% 0.12% -
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 77.83 96.02 99.69 23.23 18.78 22.22 24.12 21.55%
EPS 9.81 10.35 3.43 -0.66 0.29 0.34 0.13 105.49%
DPS 5.00 0.00 0.00 0.00 1.00 1.00 1.00 30.75%
NAPS 2.4234 1.00 1.00 1.6483 1.6744 1.00 1.00 15.88%
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 77.84 96.01 99.75 23.38 18.45 22.36 24.61 21.14%
EPS 9.81 10.35 3.43 -0.66 0.29 0.35 0.12 108.25%
DPS 5.00 0.00 0.00 0.00 0.98 1.01 1.02 30.31%
NAPS 2.4239 0.9999 1.0006 1.6588 1.6456 1.0063 1.0203 15.50%
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 2.11 1.57 1.76 4.30 9.32 4.95 3.56 -8.34%
P/EPS 16.72 14.59 51.08 -152.17 590.96 319.70 716.67 -46.52%
EY 5.98 6.85 1.96 -0.66 0.17 0.31 0.14 86.91%
DY 3.05 0.00 0.00 0.00 0.57 0.91 1.16 17.47%
P/NAPS 0.68 1.51 1.75 0.61 1.05 1.10 0.86 -3.83%
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 2.42 1.77 1.61 4.13 8.10 9.86 3.36 -5.32%
P/EPS 19.16 16.43 46.70 -146.08 513.29 636.50 675.00 -44.75%
EY 5.22 6.09 2.14 -0.68 0.19 0.16 0.15 80.63%
DY 2.66 0.00 0.00 0.00 0.66 0.46 1.23 13.71%
P/NAPS 0.78 1.70 1.60 0.58 0.91 2.19 0.81 -0.62%

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