[KAF] QoQ Cumulative Quarter Result on 30-Nov-2009 [#2]

Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 107.15%
YoY- 190.12%
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 7,254 25,643 23,380 16,748 10,105 19,735 12,946 -31.96%
PBT 10,077 25,909 20,403 17,127 8,232 -1,543 -15,116 -
Tax -2,602 -5,169 -4,456 -3,563 -1,684 -1,430 23 -
NP 7,475 20,740 15,947 13,564 6,548 -2,973 -15,093 -
-
NP to SH 7,476 20,748 15,953 13,566 6,549 -2,969 -15,090 -
-
Tax Rate 25.82% 19.95% 21.84% 20.80% 20.46% - - -
Total Cost -221 4,903 7,433 3,184 3,557 22,708 28,039 -
-
Net Worth 226,439 219,102 221,001 225,399 218,180 211,229 199,528 8.77%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - 9,005 9,002 - - 8,978 - -
Div Payout % - 43.40% 56.43% - - 0.00% - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 226,439 219,102 221,001 225,399 218,180 211,229 199,528 8.77%
NOSH 119,999 120,069 120,037 120,053 119,945 119,717 119,952 0.02%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 103.05% 80.88% 68.21% 80.99% 64.80% -15.06% -116.58% -
ROE 3.30% 9.47% 7.22% 6.02% 3.00% -1.41% -7.56% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 6.05 21.36 19.48 13.95 8.42 16.48 10.79 -31.93%
EPS 6.23 17.28 13.29 11.30 5.46 -2.48 -12.58 -
DPS 0.00 7.50 7.50 0.00 0.00 7.50 0.00 -
NAPS 1.887 1.8248 1.8411 1.8775 1.819 1.7644 1.6634 8.74%
Adjusted Per Share Value based on latest NOSH - 119,965
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 6.02 21.30 19.42 13.91 8.39 16.39 10.75 -31.98%
EPS 6.21 17.23 13.25 11.27 5.44 -2.47 -12.53 -
DPS 0.00 7.48 7.48 0.00 0.00 7.46 0.00 -
NAPS 1.8805 1.8195 1.8353 1.8718 1.8119 1.7542 1.657 8.77%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 1.41 1.35 1.33 1.24 1.14 1.07 1.19 -
P/RPS 23.33 6.32 6.83 8.89 13.53 6.49 11.03 64.55%
P/EPS 22.63 7.81 10.01 10.97 20.88 -43.15 -9.46 -
EY 4.42 12.80 9.99 9.11 4.79 -2.32 -10.57 -
DY 0.00 5.56 5.64 0.00 0.00 7.01 0.00 -
P/NAPS 0.75 0.74 0.72 0.66 0.63 0.61 0.72 2.75%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 20/07/10 20/04/10 20/01/10 28/10/09 23/07/09 23/04/09 -
Price 1.43 1.30 1.35 1.28 1.17 1.17 0.91 -
P/RPS 23.66 6.09 6.93 9.18 13.89 7.10 8.43 98.59%
P/EPS 22.95 7.52 10.16 11.33 21.43 -47.18 -7.23 -
EY 4.36 13.29 9.84 8.83 4.67 -2.12 -13.82 -
DY 0.00 5.77 5.56 0.00 0.00 6.41 0.00 -
P/NAPS 0.76 0.71 0.73 0.68 0.64 0.66 0.55 23.98%

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