[KNUSFOR] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 53.7%
YoY- -60.27%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 128,516 107,628 86,854 90,641 106,951 110,619 105,817 3.28%
PBT 4,141 278 4,058 2,395 3,332 12,295 11,415 -15.53%
Tax -1,371 -1,104 -3,008 -1,659 -1,157 -1,647 -2,492 -9.47%
NP 2,770 -826 1,050 736 2,175 10,648 8,923 -17.69%
-
NP to SH 2,770 -862 1,097 913 2,298 10,648 8,923 -17.69%
-
Tax Rate 33.11% 397.12% 74.13% 69.27% 34.72% 13.40% 21.83% -
Total Cost 125,746 108,454 85,804 89,905 104,776 99,971 96,894 4.43%
-
Net Worth 167,578 161,871 165,229 165,515 162,726 165,848 155,618 1.24%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 979 1,002 1,016 993 925 752 -
Div Payout % - 0.00% 91.40% 111.35% 43.25% 8.69% 8.43% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 167,578 161,871 165,229 165,515 162,726 165,848 155,618 1.24%
NOSH 99,553 97,777 98,857 99,111 97,692 99,090 93,576 1.03%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.16% -0.77% 1.21% 0.81% 2.03% 9.63% 8.43% -
ROE 1.65% -0.53% 0.66% 0.55% 1.41% 6.42% 5.73% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 129.09 110.07 87.86 91.45 109.48 111.63 113.08 2.22%
EPS 2.78 -0.88 1.11 0.92 2.35 10.75 9.54 -18.56%
DPS 0.00 1.00 1.00 1.03 1.02 0.93 0.80 -
NAPS 1.6833 1.6555 1.6714 1.67 1.6657 1.6737 1.663 0.20%
Adjusted Per Share Value based on latest NOSH - 99,111
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 128.97 108.01 87.16 90.96 107.33 111.01 106.19 3.28%
EPS 2.78 -0.87 1.10 0.92 2.31 10.69 8.95 -17.69%
DPS 0.00 0.98 1.01 1.02 1.00 0.93 0.75 -
NAPS 1.6818 1.6245 1.6582 1.6611 1.6331 1.6644 1.5617 1.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.65 1.04 1.60 0.75 0.90 1.20 1.62 -
P/RPS 1.28 0.94 1.82 0.82 0.82 1.07 1.43 -1.82%
P/EPS 59.30 -117.97 144.19 81.42 38.26 11.17 16.99 23.13%
EY 1.69 -0.85 0.69 1.23 2.61 8.95 5.89 -18.77%
DY 0.00 0.96 0.62 1.37 1.13 0.78 0.50 -
P/NAPS 0.98 0.63 0.96 0.45 0.54 0.72 0.97 0.17%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 19/11/07 28/11/06 30/11/05 30/11/04 17/11/03 -
Price 1.59 0.95 1.60 0.90 0.89 1.20 1.98 -
P/RPS 1.23 0.86 1.82 0.98 0.81 1.07 1.75 -5.70%
P/EPS 57.14 -107.76 144.19 97.70 37.84 11.17 20.76 18.36%
EY 1.75 -0.93 0.69 1.02 2.64 8.95 4.82 -15.52%
DY 0.00 1.05 0.62 1.14 1.14 0.78 0.41 -
P/NAPS 0.94 0.57 0.96 0.54 0.53 0.72 1.19 -3.85%

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