[KAF] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 29.94%
YoY- 79.79%
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 15,578 9,770 12,256 16,312 14,964 12,820 33,840 -12.12%
PBT 5,910 17,814 13,164 20,008 11,336 2,836 4,874 3.26%
Tax -2,004 -4,986 -3,782 -5,808 -3,438 -808 -1,124 10.11%
NP 3,906 12,828 9,382 14,200 7,898 2,028 3,750 0.68%
-
NP to SH 3,910 12,824 9,382 14,200 7,898 2,028 3,750 0.69%
-
Tax Rate 33.91% 27.99% 28.73% 29.03% 30.33% 28.49% 23.06% -
Total Cost 11,672 -3,058 2,874 2,112 7,066 10,792 30,090 -14.59%
-
Net Worth 227,024 219,144 209,952 204,636 197,150 190,095 201,471 2.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 8,908 - 12,033 7,897 5,964 - -
Div Payout % - 69.47% - 84.75% 100.00% 294.12% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 227,024 219,144 209,952 204,636 197,150 190,095 201,471 2.00%
NOSH 122,187 118,777 60,141 60,169 59,833 59,647 60,483 12.42%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 25.07% 131.30% 76.55% 87.05% 52.78% 15.82% 11.08% -
ROE 1.72% 5.85% 4.47% 6.94% 4.01% 1.07% 1.86% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 12.75 8.23 20.38 27.11 25.01 21.49 55.95 -21.83%
EPS 3.20 10.80 15.60 23.60 13.20 3.40 6.20 -10.43%
DPS 0.00 7.50 0.00 20.00 13.20 10.00 0.00 -
NAPS 1.858 1.845 3.491 3.401 3.295 3.187 3.331 -9.26%
Adjusted Per Share Value based on latest NOSH - 59,835
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 12.94 8.11 10.18 13.55 12.43 10.65 28.10 -12.11%
EPS 3.25 10.65 7.79 11.79 6.56 1.68 3.11 0.73%
DPS 0.00 7.40 0.00 9.99 6.56 4.95 0.00 -
NAPS 1.8853 1.8199 1.7435 1.6994 1.6372 1.5786 1.6731 2.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.38 1.40 2.95 2.78 2.49 2.00 3.30 -
P/RPS 10.82 17.02 14.48 10.25 9.96 9.31 5.90 10.63%
P/EPS 43.12 12.97 18.91 11.78 18.86 58.82 53.23 -3.44%
EY 2.32 7.71 5.29 8.49 5.30 1.70 1.88 3.56%
DY 0.00 5.36 0.00 7.19 5.30 5.00 0.00 -
P/NAPS 0.74 0.76 0.85 0.82 0.76 0.63 0.99 -4.73%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 28/10/05 24/11/04 20/11/03 22/11/02 15/11/01 10/11/00 -
Price 1.38 1.35 3.02 3.18 2.50 2.25 2.70 -
P/RPS 10.82 16.41 14.82 11.73 10.00 10.47 4.83 14.38%
P/EPS 43.12 12.50 19.36 13.47 18.94 66.18 43.55 -0.16%
EY 2.32 8.00 5.17 7.42 5.28 1.51 2.30 0.14%
DY 0.00 5.56 0.00 6.29 5.28 4.44 0.00 -
P/NAPS 0.74 0.73 0.87 0.94 0.76 0.71 0.81 -1.49%

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