[KNUSFOR] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -0.62%
YoY- 143.35%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 406,001 306,506 223,356 250,457 294,074 253,144 116,328 23.14%
PBT 42,045 34,716 20,615 78,350 30,544 11,092 330 124.23%
Tax -14,880 -11,629 -10,597 -22,676 -7,666 -3,404 -976 57.43%
NP 27,165 23,087 10,018 55,674 22,878 7,688 -646 -
-
NP to SH 27,165 23,087 10,018 55,674 22,878 7,688 -646 -
-
Tax Rate 35.39% 33.50% 51.40% 28.94% 25.10% 30.69% 295.76% -
Total Cost 378,836 283,419 213,338 194,783 271,196 245,456 116,974 21.62%
-
Net Worth 294,281 272,090 253,985 255,051 195,215 172,815 163,413 10.29%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 4,982 4,982 4,982 4,983 - - - -
Div Payout % 18.34% 21.58% 49.73% 8.95% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 294,281 272,090 253,985 255,051 195,215 172,815 163,413 10.29%
NOSH 99,645 99,645 99,645 99,645 99,640 99,916 98,888 0.12%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.69% 7.53% 4.49% 22.23% 7.78% 3.04% -0.56% -
ROE 9.23% 8.49% 3.94% 21.83% 11.72% 4.45% -0.40% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 407.45 307.60 224.15 251.35 295.14 253.36 117.64 22.99%
EPS 27.26 23.17 10.05 55.87 22.96 7.69 -0.65 -
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.9533 2.7306 2.5489 2.5596 1.9592 1.7296 1.6525 10.15%
Adjusted Per Share Value based on latest NOSH - 99,645
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 407.45 307.60 224.15 251.35 295.12 254.05 116.74 23.15%
EPS 27.26 23.17 10.05 55.87 22.96 7.72 -0.65 -
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.9533 2.7306 2.5489 2.5596 1.9591 1.7343 1.64 10.29%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.82 1.80 1.60 1.94 1.75 1.60 1.20 -
P/RPS 0.45 0.59 0.71 0.77 0.59 0.63 1.02 -12.74%
P/EPS 6.68 7.77 15.91 3.47 7.62 20.79 -183.69 -
EY 14.98 12.87 6.28 28.80 13.12 4.81 -0.54 -
DY 2.75 2.78 3.13 2.58 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.63 0.76 0.89 0.93 0.73 -2.68%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 27/05/14 27/05/13 28/05/12 26/05/11 31/05/10 22/05/09 -
Price 1.93 1.83 1.65 1.94 1.68 1.45 1.55 -
P/RPS 0.47 0.59 0.74 0.77 0.57 0.57 1.32 -15.80%
P/EPS 7.08 7.90 16.41 3.47 7.32 18.84 -237.27 -
EY 14.13 12.66 6.09 28.80 13.67 5.31 -0.42 -
DY 2.59 2.73 3.03 2.58 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.65 0.76 0.86 0.84 0.94 -5.96%

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