[KNUSFOR] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 24.42%
YoY- 135.68%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 204,614 112,539 82,965 88,390 108,646 94,399 124,750 8.58%
PBT 9,301 -1,003 2,659 3,327 2,122 10,607 12,340 -4.59%
Tax -2,456 -808 -1,617 -2,317 -1,825 -1,604 -1,586 7.55%
NP 6,845 -1,811 1,042 1,010 297 9,003 10,754 -7.24%
-
NP to SH 6,845 -1,811 1,042 1,136 482 9,003 10,754 -7.24%
-
Tax Rate 26.41% - 60.81% 69.64% 86.00% 15.12% 12.85% -
Total Cost 197,769 114,350 81,923 87,380 108,349 85,396 113,996 9.60%
-
Net Worth 99,708 165,287 163,975 100,270 101,666 166,866 155,428 -7.12%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 979 1,002 1,016 993 925 -
Div Payout % - - 93.98% 88.27% 210.93% 11.04% 8.61% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 99,708 165,287 163,975 100,270 101,666 166,866 155,428 -7.12%
NOSH 99,708 100,277 97,931 100,270 101,666 99,384 92,583 1.24%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.35% -1.61% 1.26% 1.14% 0.27% 9.54% 8.62% -
ROE 6.86% -1.10% 0.64% 1.13% 0.47% 5.40% 6.92% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 205.21 112.23 84.72 88.15 106.86 94.98 134.74 7.25%
EPS 6.86 -1.81 1.06 1.13 0.47 9.06 11.62 -8.40%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 1.00 -
NAPS 1.00 1.6483 1.6744 1.00 1.00 1.679 1.6788 -8.26%
Adjusted Per Share Value based on latest NOSH - 100,270
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 205.34 112.94 83.26 88.70 109.03 94.74 125.19 8.58%
EPS 6.87 -1.82 1.05 1.14 0.48 9.04 10.79 -7.24%
DPS 0.00 0.00 0.98 1.01 1.02 1.00 0.93 -
NAPS 1.0006 1.6588 1.6456 1.0063 1.0203 1.6746 1.5598 -7.12%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.75 1.00 1.75 1.10 0.86 1.05 1.80 -
P/RPS 0.85 0.89 2.07 1.25 0.80 1.11 1.34 -7.29%
P/EPS 25.49 -55.37 164.47 97.09 181.40 11.59 15.50 8.63%
EY 3.92 -1.81 0.61 1.03 0.55 8.63 6.45 -7.95%
DY 0.00 0.00 0.57 0.91 1.16 0.95 0.56 -
P/NAPS 1.75 0.61 1.05 1.10 0.86 0.63 1.07 8.53%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 23/02/09 25/02/08 27/02/07 27/02/06 28/02/05 30/03/04 -
Price 1.60 0.96 1.52 2.19 0.81 1.02 1.60 -
P/RPS 0.78 0.86 1.79 2.48 0.76 1.07 1.19 -6.79%
P/EPS 23.31 -53.16 142.86 193.30 170.85 11.26 13.77 9.16%
EY 4.29 -1.88 0.70 0.52 0.59 8.88 7.26 -8.38%
DY 0.00 0.00 0.66 0.46 1.23 0.98 0.62 -
P/NAPS 1.60 0.58 0.91 2.19 0.81 0.61 0.95 9.06%

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