[KNUSFOR] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	298,784	118,223	88,599	91,625	94,546	102,887	116,065	17.06%
YoY %	152.73%	33.44%	-3.30%	-3.09%	-8.11%	-11.35%	-	-
Horiz. %	257.43%	101.86%	76.34%	78.94%	81.46%	88.65%	100.00%	-
PBT	13,968	1,096	1,499	3,123	2,442	5,256	12,571	1.77%
YoY %	1,174.45%	-26.88%	-52.00%	27.89%	-53.54%	-58.19%	-	-
Horiz. %	111.11%	8.72%	11.92%	24.84%	19.43%	41.81%	100.00%	-
Tax	-4,155	-380	-2,151	-2,009	-2,091	-930	-1,670	16.39%
YoY %	-993.42%	82.33%	-7.07%	3.92%	-124.84%	44.31%	-	-
Horiz. %	248.80%	22.75%	128.80%	120.30%	125.21%	55.69%	100.00%	-
NP	9,813	716	-652	1,114	351	4,326	10,901	-1.73%
YoY %	1,270.53%	209.82%	-158.53%	217.38%	-91.89%	-60.32%	-	-
Horiz. %	90.02%	6.57%	-5.98%	10.22%	3.22%	39.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,813	716	-692	1,197	594	4,351	10,901	-1.73%
YoY %	1,270.53%	203.47%	-157.81%	101.52%	-86.35%	-60.09%	-	-
Horiz. %	90.02%	6.57%	-6.35%	10.98%	5.45%	39.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.75%	34.67%	143.50%	64.33%	85.63%	17.69%	13.28%	-
YoY %	-14.19%	-75.84%	123.07%	-24.87%	384.06%	33.21%	-	-
Horiz. %	224.02%	261.07%	1,080.57%	484.41%	644.80%	133.21%	100.00%	-
Total Cost	288,971	117,507	89,251	90,511	94,195	98,561	105,164	18.33%
YoY %	145.92%	31.66%	-1.39%	-3.91%	-4.43%	-6.28%	-	-
Horiz. %	274.78%	111.74%	84.87%	86.07%	89.57%	93.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,231	164,722	165,790	164,189	163,552	167,140	165,105	0.99%
YoY %	6.38%	-0.64%	0.98%	0.39%	-2.15%	1.23%	-	-
Horiz. %	106.13%	99.77%	100.41%	99.45%	99.06%	101.23%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	979	1,002	1,016	993	925	-
YoY %	-	-	-2.30%	-1.38%	2.32%	7.35%	-	-
Horiz. %	-	-	105.84%	108.32%	109.84%	107.35%	100.00%	-
Div Payout %	-	-	0.00%	83.77%	171.16%	22.84%	8.49%	-
YoY %	-	-	0.00%	-51.06%	649.39%	169.02%	-	-
Horiz. %	-	-	0.00%	986.69%	2,016.02%	269.02%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	175,231	164,722	165,790	164,189	163,552	167,140	165,105	0.99%
YoY %	6.38%	-0.64%	0.98%	0.39%	-2.15%	1.23%	-	-
Horiz. %	106.13%	99.77%	100.41%	99.45%	99.06%	101.23%	100.00%	-
NOSH	99,597	99,176	99,807	97,999	97,777	100,000	98,488	0.18%
YoY %	0.42%	-0.63%	1.84%	0.23%	-2.22%	1.54%	-	-
Horiz. %	101.13%	100.70%	101.34%	99.50%	99.28%	101.54%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	3.28%	0.61%	-0.74%	1.22%	0.37%	4.20%	9.39%	-
YoY %	437.70%	182.43%	-160.66%	229.73%	-91.19%	-55.27%	-	-
Horiz. %	34.93%	6.50%	-7.88%	12.99%	3.94%	44.73%	100.00%	-
ROE	5.60%	0.43%	-0.42%	0.73%	0.36%	2.60%	6.60%	-
YoY %	1,202.33%	202.38%	-157.53%	102.78%	-86.15%	-60.61%	-	-
Horiz. %	84.85%	6.52%	-6.36%	11.06%	5.45%	39.39%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	299.99	119.20	88.77	93.49	96.69	102.89	117.85	16.84%
YoY %	151.67%	34.28%	-5.05%	-3.31%	-6.03%	-12.69%	-	-
Horiz. %	254.55%	101.15%	75.32%	79.33%	82.04%	87.31%	100.00%	-
EPS	9.85	0.72	-0.69	1.22	0.61	4.35	11.07	-1.92%
YoY %	1,268.06%	204.35%	-156.56%	100.00%	-85.98%	-60.70%	-	-
Horiz. %	88.98%	6.50%	-6.23%	11.02%	5.51%	39.30%	100.00%	-
DPS	0.00	0.00	1.00	1.02	1.04	0.99	0.94	-
YoY %	0.00%	0.00%	-1.96%	-1.92%	5.05%	5.32%	-	-
Horiz. %	0.00%	0.00%	106.38%	108.51%	110.64%	105.32%	100.00%	-
NAPS	1.7594	1.6609	1.6611	1.6754	1.6727	1.6714	1.6764	0.80%
YoY %	5.93%	-0.01%	-0.85%	0.16%	0.08%	-0.30%	-	-
Horiz. %	104.95%	99.08%	99.09%	99.94%	99.78%	99.70%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 97,999
RPS	299.85	118.64	88.91	91.95	94.88	103.25	116.48	17.06%
YoY %	152.74%	33.44%	-3.31%	-3.09%	-8.11%	-11.36%	-	-
Horiz. %	257.43%	101.85%	76.33%	78.94%	81.46%	88.64%	100.00%	-
EPS	9.85	0.72	-0.69	1.20	0.60	4.37	10.94	-1.73%
YoY %	1,268.06%	204.35%	-157.50%	100.00%	-86.27%	-60.05%	-	-
Horiz. %	90.04%	6.58%	-6.31%	10.97%	5.48%	39.95%	100.00%	-
DPS	0.00	0.00	0.98	1.01	1.02	1.00	0.93	-
YoY %	0.00%	0.00%	-2.97%	-0.98%	2.00%	7.53%	-	-
Horiz. %	0.00%	0.00%	105.38%	108.60%	109.68%	107.53%	100.00%	-
NAPS	1.7586	1.6531	1.6638	1.6477	1.6414	1.6774	1.6569	0.99%
YoY %	6.38%	-0.64%	0.98%	0.38%	-2.15%	1.24%	-	-
Horiz. %	106.14%	99.77%	100.42%	99.44%	99.06%	101.24%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.70	1.60	1.09	1.95	0.90	0.91	1.35	-
P/RPS	0.57	1.34	1.23	2.09	0.93	0.88	1.15	-11.03%
YoY %	-57.46%	8.94%	-41.15%	124.73%	5.68%	-23.48%	-	-
Horiz. %	49.57%	116.52%	106.96%	181.74%	80.87%	76.52%	100.00%	-
P/EPS	17.25	221.62	-157.21	159.65	148.15	20.91	12.20	5.94%
YoY %	-92.22%	240.97%	-198.47%	7.76%	608.51%	71.39%	-	-
Horiz. %	141.39%	1,816.56%	-1,288.61%	1,308.61%	1,214.34%	171.39%	100.00%	-
EY	5.80	0.45	-0.64	0.63	0.68	4.78	8.20	-5.60%
YoY %	1,188.89%	170.31%	-201.59%	-7.35%	-85.77%	-41.71%	-	-
Horiz. %	70.73%	5.49%	-7.80%	7.68%	8.29%	58.29%	100.00%	-
DY	0.00	0.00	0.92	0.52	1.16	1.09	0.70	-
YoY %	0.00%	0.00%	76.92%	-55.17%	6.42%	55.71%	-	-
Horiz. %	0.00%	0.00%	131.43%	74.29%	165.71%	155.71%	100.00%	-
P/NAPS	0.97	0.96	0.66	1.16	0.54	0.54	0.81	3.04%
YoY %	1.04%	45.45%	-43.10%	114.81%	0.00%	-33.33%	-	-
Horiz. %	119.75%	118.52%	81.48%	143.21%	66.67%	66.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/08/10	26/08/09	25/08/08	29/08/07	29/08/06	30/08/05	23/08/04	-
Price	1.71	1.75	1.02	1.68	0.71	0.86	1.22	-
P/RPS	0.57	1.47	1.15	1.80	0.73	0.84	1.04	-9.53%
YoY %	-61.22%	27.83%	-36.11%	146.58%	-13.10%	-19.23%	-	-
Horiz. %	54.81%	141.35%	110.58%	173.08%	70.19%	80.77%	100.00%	-
P/EPS	17.36	242.40	-147.12	137.54	116.87	19.77	11.02	7.86%
YoY %	-92.84%	264.76%	-206.97%	17.69%	491.15%	79.40%	-	-
Horiz. %	157.53%	2,199.64%	-1,335.03%	1,248.09%	1,060.53%	179.40%	100.00%	-
EY	5.76	0.41	-0.68	0.73	0.86	5.06	9.07	-7.28%
YoY %	1,304.88%	160.29%	-193.15%	-15.12%	-83.00%	-44.21%	-	-
Horiz. %	63.51%	4.52%	-7.50%	8.05%	9.48%	55.79%	100.00%	-
DY	0.00	0.00	0.98	0.61	1.46	1.16	0.77	-
YoY %	0.00%	0.00%	60.66%	-58.22%	25.86%	50.65%	-	-
Horiz. %	0.00%	0.00%	127.27%	79.22%	189.61%	150.65%	100.00%	-
P/NAPS	0.97	1.05	0.61	1.00	0.42	0.51	0.73	4.84%
YoY %	-7.62%	72.13%	-39.00%	138.10%	-17.65%	-30.14%	-	-
Horiz. %	132.88%	143.84%	83.56%	136.99%	57.53%	69.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos