[KNUSFOR] YoY Quarter Result on 31-Dec-2022 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 113.25%
YoY- 141.42%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 40,768 39,612 32,976 116,062 53,960 38,284 31,245 3.73%
PBT 5,014 450 -448 4,105 -2,707 -2,596 -3,466 -
Tax -1,597 -158 -257 -389 -223 -1,012 -114 43.88%
NP 3,417 292 -705 3,716 -2,930 -3,608 -3,580 -
-
NP to SH 3,417 292 -705 3,716 -2,931 -3,608 -3,580 -
-
Tax Rate 31.85% 35.11% - 9.48% - - - -
Total Cost 37,351 39,320 33,681 112,346 56,890 41,892 34,825 0.96%
-
Net Worth 226,961 217,425 223,693 217,265 235,431 263,899 279,892 -2.84%
Dividend
31/12/23 31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 226,961 217,425 223,693 217,265 235,431 263,899 279,892 -2.84%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 8.38% 0.74% -2.14% 3.20% -5.43% -9.42% -11.46% -
ROE 1.51% 0.13% -0.32% 1.71% -1.24% -1.37% -1.28% -
Per Share
31/12/23 31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 40.91 39.75 33.09 116.48 54.15 38.42 31.36 3.73%
EPS 3.43 0.29 -0.71 3.73 -2.94 -3.62 3.59 -0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2777 2.182 2.2449 2.1804 2.3627 2.6484 2.8089 -2.84%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/23 31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 40.95 39.79 33.13 116.59 54.21 38.46 31.39 3.73%
EPS 3.43 0.29 -0.71 3.73 -2.94 -3.62 -3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2799 2.1841 2.2471 2.1825 2.365 2.651 2.8117 -2.84%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/12/23 30/12/22 31/12/21 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.83 0.60 0.615 0.59 0.70 1.15 1.22 -
P/RPS 2.03 1.51 1.86 0.51 1.29 2.99 3.89 -8.57%
P/EPS 24.20 204.75 -86.92 15.82 -23.80 -31.76 -33.96 -
EY 4.13 0.49 -1.15 6.32 -4.20 -3.15 -2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.27 0.27 0.27 0.30 0.43 0.43 -2.41%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 27/02/24 22/02/23 24/02/22 26/11/19 29/11/18 29/11/17 24/11/16 -
Price 0.93 0.52 0.565 0.56 0.60 0.925 1.12 -
P/RPS 2.27 1.31 1.71 0.48 1.11 2.41 3.57 -6.05%
P/EPS 27.12 177.45 -79.86 15.02 -20.40 -25.55 -31.17 -
EY 3.69 0.56 -1.25 6.66 -4.90 -3.91 -3.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.24 0.25 0.26 0.25 0.35 0.40 0.34%

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