[KNUSFOR] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 49.24%
YoY- 247.93%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 232,441 347,452 213,480 284,516 298,784 118,223 88,599 17.43%
PBT 13,503 45,215 62,153 45,723 13,968 1,096 1,499 44.22%
Tax -6,846 -18,667 -18,666 -11,581 -4,155 -380 -2,151 21.27%
NP 6,657 26,548 43,487 34,142 9,813 716 -652 -
-
NP to SH 6,657 26,548 43,487 34,142 9,813 716 -692 -
-
Tax Rate 50.70% 41.28% 30.03% 25.33% 29.75% 34.67% 143.50% -
Total Cost 225,784 320,904 169,993 250,374 288,971 117,507 89,251 16.72%
-
Net Worth 274,242 272,568 199,290 209,503 175,231 164,722 165,790 8.74%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 4,982 4,982 4,983 - - - 979 31.13%
Div Payout % 74.84% 18.77% 11.46% - - - 0.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 274,242 272,568 199,290 209,503 175,231 164,722 165,790 8.74%
NOSH 99,645 99,645 99,645 99,663 99,597 99,176 99,807 -0.02%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.86% 7.64% 20.37% 12.00% 3.28% 0.61% -0.74% -
ROE 2.43% 9.74% 21.82% 16.30% 5.60% 0.43% -0.42% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 233.27 348.69 214.24 285.48 299.99 119.20 88.77 17.46%
EPS 6.68 26.64 43.64 34.26 9.85 0.72 -0.69 -
DPS 5.00 5.00 5.00 0.00 0.00 0.00 1.00 30.75%
NAPS 2.7522 2.7354 2.00 2.1021 1.7594 1.6609 1.6611 8.77%
Adjusted Per Share Value based on latest NOSH - 99,663
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 233.27 348.69 214.24 285.53 299.85 118.64 88.91 17.43%
EPS 6.68 26.64 43.64 34.26 9.85 0.72 -0.69 -
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.98 31.19%
NAPS 2.7522 2.7354 2.00 2.1025 1.7586 1.6531 1.6638 8.74%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.78 1.55 1.80 1.65 1.70 1.60 1.09 -
P/RPS 0.76 0.44 0.84 0.58 0.57 1.34 1.23 -7.70%
P/EPS 26.64 5.82 4.12 4.82 17.25 221.62 -157.21 -
EY 3.75 17.19 24.25 20.76 5.80 0.45 -0.64 -
DY 2.81 3.23 2.78 0.00 0.00 0.00 0.92 20.44%
P/NAPS 0.65 0.57 0.90 0.78 0.97 0.96 0.66 -0.25%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 30/08/13 30/08/12 26/08/11 27/08/10 26/08/09 25/08/08 -
Price 1.82 1.50 1.81 1.63 1.71 1.75 1.02 -
P/RPS 0.78 0.43 0.84 0.57 0.57 1.47 1.15 -6.26%
P/EPS 27.24 5.63 4.15 4.76 17.36 242.40 -147.12 -
EY 3.67 17.76 24.11 21.02 5.76 0.41 -0.68 -
DY 2.75 3.33 2.76 0.00 0.00 0.00 0.98 18.75%
P/NAPS 0.66 0.55 0.91 0.78 0.97 1.05 0.61 1.32%

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