[KAF] QoQ Cumulative Quarter Result on 30-Nov-2011 [#2]

Announcement Date
16-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 163.73%
YoY- -70.93%
View:
Show?
Cumulative Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 9,354 37,873 28,034 18,938 11,261 30,502 23,014 -44.97%
PBT 4,867 17,897 17,177 6,259 2,944 26,167 25,248 -66.46%
Tax -1,339 -4,345 -4,308 -2,007 -1,332 -6,690 -6,611 -65.34%
NP 3,528 13,552 12,869 4,252 1,612 19,477 18,637 -66.86%
-
NP to SH 3,529 13,558 12,872 4,254 1,613 19,483 18,640 -66.86%
-
Tax Rate 27.51% 24.28% 25.08% 32.07% 45.24% 25.57% 26.18% -
Total Cost 5,826 24,321 15,165 14,686 9,649 11,025 4,377 20.89%
-
Net Worth 235,350 231,856 231,215 229,523 227,264 231,769 230,917 1.26%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - 9,003 9,005 9,012 - 18,005 9,002 -
Div Payout % - 66.41% 69.96% 211.86% - 92.42% 48.30% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 235,350 231,856 231,215 229,523 227,264 231,769 230,917 1.26%
NOSH 120,034 120,051 120,074 120,169 120,373 120,037 120,032 0.00%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 37.72% 35.78% 45.90% 22.45% 14.31% 63.85% 80.98% -
ROE 1.50% 5.85% 5.57% 1.85% 0.71% 8.41% 8.07% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 7.79 31.55 23.35 15.76 9.36 25.41 19.17 -44.98%
EPS 2.94 11.29 10.72 3.54 1.34 16.24 15.53 -66.86%
DPS 0.00 7.50 7.50 7.50 0.00 15.00 7.50 -
NAPS 1.9607 1.9313 1.9256 1.91 1.888 1.9308 1.9238 1.26%
Adjusted Per Share Value based on latest NOSH - 120,045
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 7.77 31.45 23.28 15.73 9.35 25.33 19.11 -44.96%
EPS 2.93 11.26 10.69 3.53 1.34 16.18 15.48 -66.86%
DPS 0.00 7.48 7.48 7.48 0.00 14.95 7.48 -
NAPS 1.9545 1.9255 1.9201 1.9061 1.8873 1.9247 1.9177 1.26%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 1.78 1.69 1.93 1.30 1.35 1.46 1.44 -
P/RPS 22.84 5.36 8.27 8.25 14.43 5.75 7.51 109.20%
P/EPS 60.54 14.96 18.00 36.72 100.75 9.00 9.27 247.40%
EY 1.65 6.68 5.55 2.72 0.99 11.12 10.78 -71.22%
DY 0.00 4.44 3.89 5.77 0.00 10.27 5.21 -
P/NAPS 0.91 0.88 1.00 0.68 0.72 0.76 0.75 13.69%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 24/10/12 25/07/12 23/04/12 16/01/12 20/10/11 28/07/11 25/04/11 -
Price 1.62 1.67 1.78 1.61 1.32 1.45 1.40 -
P/RPS 20.79 5.29 7.62 10.22 14.11 5.71 7.30 100.28%
P/EPS 55.10 14.79 16.60 45.48 98.51 8.93 9.02 232.33%
EY 1.81 6.76 6.02 2.20 1.02 11.19 11.09 -69.97%
DY 0.00 4.49 4.21 4.66 0.00 10.34 5.36 -
P/NAPS 0.83 0.86 0.92 0.84 0.70 0.75 0.73 8.89%

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