KNUSFOR | KNUSFORD BHD
0.820 (7.89%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Feb 24 | Q3 Dec 23 | 3 | 31 Mar 24 | 40.77 | 5.01 | 3.42 | 8.4% | 0.00 | 3.43 | 21.5% | 2.9% | 55.8% | 1070.2% | ||||||||
| 24 Nov 23 | Q2 Sep 23 | 2 | 31 Mar 24 | 33.55 | 7.87 | 7.73 | 23.1% | 0.00 | 7.76 | 28.6% | 32.2% | 319.1% | 450.8% | ||||||||
| 28 Aug 23 | Q1 Jun 23 | 1 | 31 Mar 24 | 26.09 | -3.42 | -3.53 | -13.5% | 0.00 | -3.54 | 65.6% | 38.9% | 270.4% | 50.6% | ||||||||
| 24 May 23 | Q4 Mar 23 | 4 | 31 Mar 23 | 75.80 | 6.14 | 2.07 | 2.7% | 0.00 | 2.08 | 91.4% | 21.4% | 609.2% | 194.1% | ||||||||
| 22 Feb 23 | Q3 Dec 22 | 3 | 31 Mar 23 | 39.61 | 0.45 | 0.29 | 0.7% | 0.00 | 0.29 | 56.2% | 20.1% | 113.2% | 141.4% | ||||||||
| 29 Nov 22 | Q2 Sep 22 | 2 | 31 Mar 23 | 25.37 | -1.97 | -2.20 | -8.7% | 0.00 | -2.21 | 35.0% | 45.1% | 5.9% | 76.6% | ||||||||
| 25 Aug 22 | Q1 Jun 22 | 1 | 31 Mar 23 | 18.79 | -2.10 | -2.34 | -12.5% | 0.00 | -2.35 | 80.5% | 73.2% | 6.4% | 444.9% | ||||||||
| 30 May 22 | 31 Mar 22 | Other | 31 Mar 22 | 96.42 | -1.58 | -2.20 | -2.3% | 0.00 | -2.21 | 192.4% | 62.4% | 212.3% | 224.3% | ||||||||
| 24 Feb 22 | 31 Dec 21 | Other | 31 Mar 22 | 32.98 | -0.45 | -0.70 | -2.1% | 0.00 | -0.71 | 28.6% | 73.8% | 43.5% | 62.7% | ||||||||
| 25 Nov 21 | 30 Sep 21 | Other | 31 Mar 22 | 46.22 | -0.92 | -1.25 | -2.7% | 0.00 | -1.25 | 34.0% | 51.3% | 190.2% | 119.6% | ||||||||
| 27 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 70.04 | -0.06 | -0.43 | -0.6% | 0.00 | -0.43 | 18.0% | 29.5% | 36.7% | 86.3% | ||||||||
| 25 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 59.36 | -0.32 | -0.68 | -1.1% | 0.00 | -0.68 | 52.9% | 10.7% | 64.1% | 34.6% | ||||||||
| 04 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 126.11 | -0.41 | -1.89 | -1.5% | 0.00 | -1.90 | 32.9% | 3.7% | 129.7% | 120.5% | ||||||||
| 26 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 94.89 | 7.11 | 6.38 | 6.7% | 0.00 | 6.40 | 75.5% | 18.2% | 302.6% | 71.6% | ||||||||
| 27 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 54.08 | -2.69 | -3.15 | -5.8% | 0.00 | -3.16 | 0.8% | 42.7% | 203.1% | 202.4% | ||||||||
| 30 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 53.63 | -0.83 | -1.04 | -1.9% | 0.00 | -1.04 | 59.0% | 24.1% | 111.3% | 242.8% | ||||||||
| 26 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 130.90 | 9.92 | 9.21 | 7.0% | 0.00 | 9.24 | 12.8% | 28.4% | 147.8% | 229.7% | ||||||||
| 26 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 116.06 | 4.11 | 3.72 | 3.2% | 0.00 | 3.73 | 23.0% | 115.1% | 21.0% | 226.8% | ||||||||
| 27 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 94.33 | 2.74 | 3.07 | 3.3% | 0.00 | 3.09 | 33.4% | 264.1% | 322.6% | 118.8% | ||||||||
| 29 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 70.70 | 1.01 | 0.73 | 1.0% | 0.00 | 0.73 | 30.7% | 159.3% | 110.2% | 125.8% | ||||||||
| 26 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 101.97 | -5.85 | -7.10 | -7.0% | 0.00 | -7.13 | 89.0% | 194.6% | 142.3% | 155.6% | ||||||||
| 29 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 53.96 | -2.71 | -2.93 | -5.4% | 0.00 | -2.94 | 108.2% | 41.0% | 82.1% | 18.8% | ||||||||
| 28 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 25.91 | -16.44 | -16.35 | -63.1% | 0.00 | -16.41 | 5.0% | 27.1% | 481.1% | 502.1% | ||||||||
| 28 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 27.27 | -3.49 | -2.81 | -10.3% | 0.00 | -2.82 | 21.2% | 15.9% | 1.3% | 23.1% | ||||||||
| 28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 34.61 | -2.64 | -2.78 | -8.0% | 0.00 | -2.79 | 9.6% | 1.4% | 23.0% | 60.5% | ||||||||
| 29 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 38.28 | -2.60 | -3.61 | -9.4% | 0.00 | -3.62 | 7.8% | 22.5% | 32.8% | 0.8% | ||||||||
| 29 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 35.53 | -2.46 | -2.72 | -7.7% | 0.00 | -2.73 | 9.5% | 12.6% | 18.9% | 16.3% | ||||||||
| 24 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 32.43 | -1.64 | -2.29 | -7.0% | 0.00 | -2.29 | 7.7% | 0.5% | 67.5% | 19.4% | ||||||||
| 28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 35.12 | -7.70 | -7.02 | -20.0% | 0.00 | -7.05 | 12.4% | 9.0% | 96.2% | 326.0% | ||||||||
| 24 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 31.25 | -3.47 | -3.58 | -11.5% | 0.00 | 3.59 | 1.0% | 27.5% | 53.3% | 6492.9% | ||||||||
| 25 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 31.55 | -2.53 | -2.33 | -7.4% | 0.00 | -2.34 | 2.2% | 16.5% | 17.6% | 176.6% | ||||||||
| 25 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 32.27 | -2.88 | -2.83 | -8.8% | 0.00 | -2.84 | 0.2% | 45.3% | 71.9% | 1138.1% | ||||||||
| 25 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 32.22 | -0.48 | -1.65 | -5.1% | 2.00 | -1.65 | 31.5% | 78.9% | 3044.6% | 108.1% | ||||||||
| 25 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 24.51 | 1.15 | 0.06 | 0.2% | 0.00 | 0.06 | 35.1% | 78.3% | 98.2% | 98.7% | ||||||||
| 27 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 37.78 | 3.92 | 3.05 | 8.1% | 0.00 | 3.06 | 36.0% | 53.3% | 1017.2% | 42.2% | ||||||||
| 25 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 59.01 | 0.52 | 0.27 | 0.5% | 0.00 | 0.27 | 61.4% | 6.0% | 98.7% | 73.3% | ||||||||
| 17 Feb 15 | 31/12/14 | 4 | 31/12/14 | 152.81 | 28.09 | 20.36 | 13.3% | 5.00 | 20.43 | 35.0% | 446.2% | 363.6% | 3465.0% |
Historical Dividends
Financial Ratios
| EPS | 9.72 sen |
| Trailing PE (Sector Median: 17.6) | 8.4 |
| PEG | 0.08 |
| Altman Z | 1.0 |
| Beaver | -0.134 |
| Current Ratio | 1.39 |
| Debt-Equity (DE) Ratio | 0.93 |
| FCF Yield | -35.52 % |
| Revenue QoQ | 21.53 % |
| Revenue YoY | 2.92% |
| Profit QoQ | -55.8 % |
| Profit YoY | 1070.21 % |
| Profit Margin (Sector Median: 3.5) | 5.5 % |
| ROE (ROIC: 4.26) | 4.27 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 17.6) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.5) | |
| ROE (ROIC: 4.24) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 2.28 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 3.42 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 24.22 |
| Expected Revenue (M) | 12112.35 |
| Expected Growth (%) | 55.0 |
Directors Share Purchases (Beta)
MADAM LIM SEW HUA reduced 66000.0 units announced on 02 Nov 2023 at ~RM0.89
MR LIM CHEN THAI added 12000.0 units announced on 18 Sep 2020 at ~RM0.52
Summary
Market Cap: 81 M.
Number of Shares: 99 M.
Adjusted Float: 54.6%.
Stock highly correlated with
HSSEB (93%)
IOIPG (91%)
WELLCAL (91%)
LYSAGHT (90%)
Knusford Berhad, an investment holding company, is engaged in reconditioning, selling, and renting light, medium, and heavy machinery in Malaysia. Its products include wiring systems / control panels, fuel tanks, radiator / cooling systems, engines, and alternators; reach trucks, reconditioned reach trucks, battery type pallet trucks, and skylifts; diesel engine-driven welders, air compressors, welding sets, rectifiers, tower lights, and concrete mixers; and vibrator rollers, motor graders, and wheel loaders, as well as standby power systems. The company is also engaged in the trading of building materials and provides transportation services. In addition, it develops residential properties; provides contract construction work services and rebuilds and refurbishes heavy machinery. Further, the company is involved in the rental of investment property. The company serves its clients in the construction, infrastructure development works, agriculture, oils and gas, marine, industrial, and event and advertising sectors. Knusford is based in Shah Alam, Malaysia.
Sectors: Trading & Services, Industrial Services, Industrial Products & Services
Code: 5035
Website: http://www.knusford.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 30-Jun-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Aman Setegap Sdn Bhd | 30.11% | 24.6 |
| Dato Lim Kang Swee | 10.64% | 8.69 |
| Khoo Chang Chiang | 8.15% | 6.66 |
| Ngai Sok Fong | 4.52% | 3.69 |
| Wong Khai Shiuan | 3.15% | 2.57 |
| Suhaizi Bin Hamid | 3.01% | 2.46 |
| Gary Lee Seaton | 2.68% | 2.19 |
| Wong Suh Min | 2.47% | 2.02 |
| Kinston Park Sdn Bhd | 2.42% | 1.98 |
| Soh Hui Fung | 2.03% | 1.66 |
| Lim Seong Hai Holdings Sdn Bhd | 1.92% | 1.57 |
| Mohamad Nor Bin Hamid | 1.81% | 1.48 |
| Cheong Meow Yen | 1.78% | 1.45 |
| Pang Piu Fong | 1.69% | 1.38 |
| Tan Sri Datuk Seri Lim Keng Cheng | 1.54% | 1.26 |
| Yap Kok Woon | 1.3% | 1.06 |
| Madam Lim Sew Hua | 1.29% | 1.05 |
| Lim Sew Hua | 1.23% | 1.01 |
| Tan Lai Leng | 1.22% | 1.0 |
| Mohamad Nur Bin Hamid | 1.05% | 0.86 |
| Tan Leak Goh | 0.97% | 0.79 |
| Wong Kim Leng | 0.9% | 0.74 |
| Lim Seong Hai Hodings Berhad | 0.78% | 0.64 |
| Tan Gaik Suan | 0.77% | 0.63 |
| Tan Wen Shiow | 0.73% | 0.6 |
| Pembinaan Hamid Abd. Rahman Sdn. Bhd | 0.67% | 0.55 |
| Tan Sri Dato Lim Kang Hoo | 0.6% | 0.49 |
| Lim Soo San | 0.54% | 0.44 |
| Icon Sejati Sdn. Bhd. | 0.47% | 0.38 |