[KNUSFOR] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -2.32%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 86,854 90,641 106,951 110,619 105,817 115,905 103,963 -2.95%
PBT 4,058 2,395 3,332 12,295 11,415 13,575 30,424 -28.50%
Tax -3,008 -1,659 -1,157 -1,647 -2,492 -3,994 -6,003 -10.87%
NP 1,050 736 2,175 10,648 8,923 9,581 24,421 -40.79%
-
NP to SH 1,097 913 2,298 10,648 8,923 9,581 24,421 -40.36%
-
Tax Rate 74.13% 69.27% 34.72% 13.40% 21.83% 29.42% 19.73% -
Total Cost 85,804 89,905 104,776 99,971 96,894 106,324 79,542 1.27%
-
Net Worth 165,229 165,515 162,726 165,848 155,618 127,024 129,964 4.08%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 1,002 1,016 993 925 752 - - -
Div Payout % 91.40% 111.35% 43.25% 8.69% 8.43% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 165,229 165,515 162,726 165,848 155,618 127,024 129,964 4.08%
NOSH 98,857 99,111 97,692 99,090 93,576 74,054 74,265 4.88%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.21% 0.81% 2.03% 9.63% 8.43% 8.27% 23.49% -
ROE 0.66% 0.55% 1.41% 6.42% 5.73% 7.54% 18.79% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 87.86 91.45 109.48 111.63 113.08 156.51 139.99 -7.46%
EPS 1.11 0.92 2.35 10.75 9.54 12.94 32.88 -43.13%
DPS 1.00 1.03 1.02 0.93 0.80 0.00 0.00 -
NAPS 1.6714 1.67 1.6657 1.6737 1.663 1.7153 1.75 -0.76%
Adjusted Per Share Value based on latest NOSH - 99,090
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 87.16 90.96 107.33 111.01 106.19 116.32 104.33 -2.95%
EPS 1.10 0.92 2.31 10.69 8.95 9.62 24.51 -40.37%
DPS 1.01 1.02 1.00 0.93 0.75 0.00 0.00 -
NAPS 1.6582 1.6611 1.6331 1.6644 1.5617 1.2748 1.3043 4.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.60 0.75 0.90 1.20 1.62 1.53 1.30 -
P/RPS 1.82 0.82 0.82 1.07 1.43 0.98 0.93 11.83%
P/EPS 144.19 81.42 38.26 11.17 16.99 11.83 3.95 82.08%
EY 0.69 1.23 2.61 8.95 5.89 8.46 25.29 -45.11%
DY 0.62 1.37 1.13 0.78 0.50 0.00 0.00 -
P/NAPS 0.96 0.45 0.54 0.72 0.97 0.89 0.74 4.43%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/11/07 28/11/06 30/11/05 30/11/04 17/11/03 06/11/02 30/11/01 -
Price 1.60 0.90 0.89 1.20 1.98 1.54 1.45 -
P/RPS 1.82 0.98 0.81 1.07 1.75 0.98 1.04 9.77%
P/EPS 144.19 97.70 37.84 11.17 20.76 11.90 4.41 78.77%
EY 0.69 1.02 2.64 8.95 4.82 8.40 22.68 -44.11%
DY 0.62 1.14 1.14 0.78 0.41 0.00 0.00 -
P/NAPS 0.96 0.54 0.53 0.72 1.19 0.90 0.83 2.45%

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