[KAF] YoY Annualized Quarter Result on 31-Aug-2010 [#1]

Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- 44.13%
YoY- 14.15%
View:
Show?
Annualized Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 53,388 37,416 45,044 29,016 40,420 21,528 0 -
PBT 35,524 19,468 11,776 40,308 32,928 -18,944 0 -
Tax -9,244 -5,356 -5,328 -10,408 -6,736 92 0 -
NP 26,280 14,112 6,448 29,900 26,192 -18,852 0 -
-
NP to SH 26,064 14,116 6,452 29,904 26,196 -18,848 0 -
-
Tax Rate 26.02% 27.51% 45.24% 25.82% 20.46% - - -
Total Cost 27,108 23,304 38,596 -884 14,228 40,380 0 -
-
Net Worth 232,584 235,350 227,264 226,439 218,180 211,423 0 -
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 232,584 235,350 227,264 226,439 218,180 211,423 0 -
NOSH 120,000 120,034 120,373 119,999 119,945 120,820 120,513 -0.07%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 49.22% 37.72% 14.31% 103.05% 64.80% -87.57% 0.00% -
ROE 11.21% 6.00% 2.84% 13.21% 12.01% -8.91% 0.00% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 44.49 31.17 37.42 24.18 33.70 17.82 0.00 -
EPS 21.72 11.76 5.36 24.92 21.84 -15.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9382 1.9607 1.888 1.887 1.819 1.7499 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,999
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 44.34 31.07 37.41 24.10 33.57 17.88 0.00 -
EPS 21.64 11.72 5.36 24.83 21.75 -15.65 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9315 1.9545 1.8873 1.8805 1.8119 1.7558 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 1.62 1.78 1.35 1.41 1.14 1.32 1.62 -
P/RPS 3.64 5.71 3.61 5.83 3.38 7.41 0.00 -
P/EPS 7.46 15.14 25.19 5.66 5.22 -8.46 0.00 -
EY 13.41 6.61 3.97 17.67 19.16 -11.82 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.91 0.72 0.75 0.63 0.75 0.00 -
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 23/10/13 24/10/12 20/10/11 28/10/10 28/10/09 23/09/08 - -
Price 1.81 1.62 1.32 1.43 1.17 1.17 0.00 -
P/RPS 4.07 5.20 3.53 5.91 3.47 6.57 0.00 -
P/EPS 8.33 13.78 24.63 5.74 5.36 -7.50 0.00 -
EY 12.00 7.26 4.06 17.43 18.67 -13.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.83 0.70 0.76 0.64 0.67 0.00 -

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