[KNUSFOR] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -8.35%
YoY- 20.15%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 313,953 128,516 107,628 86,854 90,641 106,951 110,619 18.97%
PBT 14,879 4,141 278 4,058 2,395 3,332 12,295 3.22%
Tax -4,623 -1,371 -1,104 -3,008 -1,659 -1,157 -1,647 18.76%
NP 10,256 2,770 -826 1,050 736 2,175 10,648 -0.62%
-
NP to SH 10,256 2,770 -862 1,097 913 2,298 10,648 -0.62%
-
Tax Rate 31.07% 33.11% 397.12% 74.13% 69.27% 34.72% 13.40% -
Total Cost 303,697 125,746 108,454 85,804 89,905 104,776 99,971 20.33%
-
Net Worth 178,163 167,578 161,871 165,229 165,515 162,726 165,848 1.20%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 979 1,002 1,016 993 925 -
Div Payout % - - 0.00% 91.40% 111.35% 43.25% 8.69% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 178,163 167,578 161,871 165,229 165,515 162,726 165,848 1.20%
NOSH 99,738 99,553 97,777 98,857 99,111 97,692 99,090 0.10%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.27% 2.16% -0.77% 1.21% 0.81% 2.03% 9.63% -
ROE 5.76% 1.65% -0.53% 0.66% 0.55% 1.41% 6.42% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 314.78 129.09 110.07 87.86 91.45 109.48 111.63 18.85%
EPS 10.28 2.78 -0.88 1.11 0.92 2.35 10.75 -0.74%
DPS 0.00 0.00 1.00 1.00 1.03 1.02 0.93 -
NAPS 1.7863 1.6833 1.6555 1.6714 1.67 1.6657 1.6737 1.09%
Adjusted Per Share Value based on latest NOSH - 98,857
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 315.07 128.97 108.01 87.16 90.96 107.33 111.01 18.97%
EPS 10.29 2.78 -0.87 1.10 0.92 2.31 10.69 -0.63%
DPS 0.00 0.00 0.98 1.01 1.02 1.00 0.93 -
NAPS 1.788 1.6818 1.6245 1.6582 1.6611 1.6331 1.6644 1.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.71 1.65 1.04 1.60 0.75 0.90 1.20 -
P/RPS 0.54 1.28 0.94 1.82 0.82 0.82 1.07 -10.76%
P/EPS 16.63 59.30 -117.97 144.19 81.42 38.26 11.17 6.85%
EY 6.01 1.69 -0.85 0.69 1.23 2.61 8.95 -6.41%
DY 0.00 0.00 0.96 0.62 1.37 1.13 0.78 -
P/NAPS 0.96 0.98 0.63 0.96 0.45 0.54 0.72 4.90%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 30/11/09 28/11/08 19/11/07 28/11/06 30/11/05 30/11/04 -
Price 1.73 1.59 0.95 1.60 0.90 0.89 1.20 -
P/RPS 0.55 1.23 0.86 1.82 0.98 0.81 1.07 -10.49%
P/EPS 16.82 57.14 -107.76 144.19 97.70 37.84 11.17 7.05%
EY 5.94 1.75 -0.93 0.69 1.02 2.64 8.95 -6.60%
DY 0.00 0.00 1.05 0.62 1.14 1.14 0.78 -
P/NAPS 0.97 0.94 0.57 0.96 0.54 0.53 0.72 5.09%

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