[KNUSFOR] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -1.11%
YoY- 18.1%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 91,625 94,546 102,887 116,065 113,737 113,920 69,726 4.65%
PBT 3,123 2,442 5,256 12,571 12,298 15,926 24,556 -29.07%
Tax -2,009 -2,091 -930 -1,670 -3,068 -4,332 -4,888 -13.76%
NP 1,114 351 4,326 10,901 9,230 11,594 19,668 -38.01%
-
NP to SH 1,197 594 4,351 10,901 9,230 11,594 19,668 -37.26%
-
Tax Rate 64.33% 85.63% 17.69% 13.28% 24.95% 27.20% 19.91% -
Total Cost 90,511 94,195 98,561 105,164 104,507 102,326 50,058 10.37%
-
Net Worth 164,189 163,552 167,140 165,105 130,279 124,680 117,498 5.73%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 1,002 1,016 993 925 752 - - -
Div Payout % 83.77% 171.16% 22.84% 8.49% 8.15% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 164,189 163,552 167,140 165,105 130,279 124,680 117,498 5.73%
NOSH 97,999 97,777 100,000 98,488 73,972 73,341 68,712 6.09%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.22% 0.37% 4.20% 9.39% 8.12% 10.18% 28.21% -
ROE 0.73% 0.36% 2.60% 6.60% 7.08% 9.30% 16.74% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 93.49 96.69 102.89 117.85 153.76 155.33 101.47 -1.35%
EPS 1.22 0.61 4.35 11.07 12.48 15.81 28.62 -40.88%
DPS 1.02 1.04 0.99 0.94 1.00 0.00 0.00 -
NAPS 1.6754 1.6727 1.6714 1.6764 1.7612 1.70 1.71 -0.33%
Adjusted Per Share Value based on latest NOSH - 98,488
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 91.95 94.88 103.25 116.48 114.14 114.33 69.97 4.65%
EPS 1.20 0.60 4.37 10.94 9.26 11.64 19.74 -37.28%
DPS 1.01 1.02 1.00 0.93 0.75 0.00 0.00 -
NAPS 1.6477 1.6414 1.6774 1.6569 1.3074 1.2512 1.1792 5.73%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.95 0.90 0.91 1.35 1.40 1.80 1.47 -
P/RPS 2.09 0.93 0.88 1.15 0.91 1.16 1.45 6.27%
P/EPS 159.65 148.15 20.91 12.20 11.22 11.39 5.14 77.25%
EY 0.63 0.68 4.78 8.20 8.91 8.78 19.47 -43.53%
DY 0.52 1.16 1.09 0.70 0.71 0.00 0.00 -
P/NAPS 1.16 0.54 0.54 0.81 0.79 1.06 0.86 5.11%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 30/08/05 23/08/04 28/08/03 20/08/02 - -
Price 1.68 0.71 0.86 1.22 1.85 1.89 0.00 -
P/RPS 1.80 0.73 0.84 1.04 1.20 1.22 0.00 -
P/EPS 137.54 116.87 19.77 11.02 14.83 11.96 0.00 -
EY 0.73 0.86 5.06 9.07 6.74 8.36 0.00 -
DY 0.61 1.46 1.16 0.77 0.54 0.00 0.00 -
P/NAPS 1.00 0.42 0.51 0.73 1.05 1.11 0.00 -

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