[KNUSFOR] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 2.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Revenue 89,744 111,532 90,476 121,870 113,155 112,438 40,854 14.00%
PBT 2,861 2,557 8,156 12,895 20,252 12,751 16,163 -25.05%
Tax -1,762 -2,230 -1,406 -1,872 -5,687 -3,177 -2,473 -5.49%
NP 1,099 327 6,750 11,023 14,565 9,574 13,690 -34.30%
-
NP to SH 1,177 548 6,762 11,023 14,565 9,574 13,690 -33.55%
-
Tax Rate 61.59% 87.21% 17.24% 14.52% 28.08% 24.92% 15.30% -
Total Cost 88,645 111,205 83,726 110,847 98,590 102,864 27,164 21.77%
-
Net Worth 167,480 166,107 156,616 163,552 123,382 129,576 56,180 19.95%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Div 1,002 1,016 993 925 - 752 - -
Div Payout % 85.19% 185.52% 14.70% 8.40% - 7.86% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Net Worth 167,480 166,107 156,616 163,552 123,382 129,576 56,180 19.95%
NOSH 100,000 99,411 93,636 97,666 73,441 74,107 56,180 10.08%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
NP Margin 1.22% 0.29% 7.46% 9.04% 12.87% 8.51% 33.51% -
ROE 0.70% 0.33% 4.32% 6.74% 11.80% 7.39% 24.37% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 89.74 112.19 96.62 124.78 154.07 151.72 72.72 3.56%
EPS 1.18 0.55 7.22 11.29 19.83 12.92 24.37 -39.61%
DPS 1.00 1.02 1.06 0.95 0.00 1.00 0.00 -
NAPS 1.6748 1.6709 1.6726 1.6746 1.68 1.7485 1.00 8.97%
Adjusted Per Share Value based on latest NOSH - 97,666
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 90.06 111.93 90.80 122.30 113.56 112.84 41.00 14.00%
EPS 1.18 0.55 6.79 11.06 14.62 9.61 13.74 -33.56%
DPS 1.01 1.02 1.00 0.93 0.00 0.75 0.00 -
NAPS 1.6808 1.667 1.5717 1.6414 1.2382 1.3004 0.5638 19.95%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 29/03/02 31/03/03 - -
Price 1.84 0.80 1.00 1.66 2.58 1.29 0.00 -
P/RPS 2.05 0.71 1.03 1.33 1.67 0.85 0.00 -
P/EPS 156.33 145.13 13.85 14.71 13.01 9.99 0.00 -
EY 0.64 0.69 7.22 6.80 7.69 10.01 0.00 -
DY 0.54 1.28 1.06 0.57 0.00 0.78 0.00 -
P/NAPS 1.10 0.48 0.60 0.99 1.54 0.74 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 28/05/07 29/05/06 25/05/05 21/05/04 20/05/02 21/04/03 - -
Price 1.99 0.88 0.80 1.39 1.93 1.29 0.00 -
P/RPS 2.22 0.78 0.83 1.11 1.25 0.85 0.00 -
P/EPS 169.07 159.64 11.08 12.32 9.73 9.99 0.00 -
EY 0.59 0.63 9.03 8.12 10.28 10.01 0.00 -
DY 0.50 1.16 1.33 0.68 0.00 0.78 0.00 -
P/NAPS 1.19 0.53 0.48 0.83 1.15 0.74 0.00 -

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