[KAF] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Announcement Date
23-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ--%
YoY- 327.77%
View:
Show?
Annualized Quarter Result
30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 33,496 19,962 0 39,208 15,578 9,770 12,256 21.46%
PBT 34,254 -30,156 0 23,002 5,910 17,814 13,164 20.31%
Tax -7,126 46 0 -6,280 -2,004 -4,986 -3,782 13.03%
NP 27,128 -30,110 0 16,722 3,906 12,828 9,382 22.79%
-
NP to SH 27,132 -30,106 0 16,726 3,910 12,824 9,382 22.80%
-
Tax Rate 20.80% - - 27.30% 33.91% 27.99% 28.73% -
Total Cost 6,368 50,072 0 22,486 11,672 -3,058 2,874 16.63%
-
Net Worth 225,399 198,759 0 211,344 227,024 219,144 209,952 1.38%
Dividend
30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 8,960 - 8,908 - -
Div Payout % - - - 53.57% - 69.47% - -
Equity
30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 225,399 198,759 0 211,344 227,024 219,144 209,952 1.38%
NOSH 120,053 119,468 119,471 119,471 122,187 118,777 60,141 14.30%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 80.99% -150.84% 0.00% 42.65% 25.07% 131.30% 76.55% -
ROE 12.04% -15.15% 0.00% 7.91% 1.72% 5.85% 4.47% -
Per Share
30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 27.90 16.71 0.00 32.82 12.75 8.23 20.38 6.26%
EPS 22.60 -25.20 0.00 14.00 3.20 10.80 15.60 7.43%
DPS 0.00 0.00 0.00 7.50 0.00 7.50 0.00 -
NAPS 1.8775 1.6637 0.00 1.769 1.858 1.845 3.491 -11.30%
Adjusted Per Share Value based on latest NOSH - 119,999
30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 27.82 16.58 0.00 32.56 12.94 8.11 10.18 21.46%
EPS 22.53 -25.00 0.00 13.89 3.25 10.65 7.79 22.80%
DPS 0.00 0.00 0.00 7.44 0.00 7.40 0.00 -
NAPS 1.8718 1.6506 0.00 1.7551 1.8853 1.8199 1.7435 1.38%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/09 28/11/08 30/11/07 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.24 0.88 1.60 1.61 1.38 1.40 2.95 -
P/RPS 4.44 5.27 0.00 4.91 10.82 17.02 14.48 -20.43%
P/EPS 5.49 -3.49 0.00 11.50 43.12 12.97 18.91 -21.27%
EY 18.23 -28.64 0.00 8.70 2.32 7.71 5.29 27.03%
DY 0.00 0.00 0.00 4.66 0.00 5.36 0.00 -
P/NAPS 0.66 0.53 0.00 0.91 0.74 0.76 0.85 -4.77%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 20/01/10 15/01/09 - 23/10/07 20/11/06 28/10/05 24/11/04 -
Price 1.28 0.95 0.00 1.63 1.38 1.35 3.02 -
P/RPS 4.59 5.69 0.00 4.97 10.82 16.41 14.82 -20.28%
P/EPS 5.66 -3.77 0.00 11.64 43.12 12.50 19.36 -21.16%
EY 17.66 -26.53 0.00 8.59 2.32 8.00 5.17 26.82%
DY 0.00 0.00 0.00 4.60 0.00 5.56 0.00 -
P/NAPS 0.68 0.57 0.00 0.92 0.74 0.73 0.87 -4.65%

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