[KAF] YoY Annualized Quarter Result on 31-Dec-2000 [#3]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- -66.26%
YoY- -95.16%
View:
Show?
Annualized Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 18,925 11,790 13,605 25,930 65,105 0 -100.00%
PBT 22,294 8,796 8,090 1,816 37,776 0 -100.00%
Tax -6,470 -2,672 -2,368 -550 -11,640 0 -100.00%
NP 15,824 6,124 5,722 1,265 26,136 0 -100.00%
-
NP to SH 15,824 6,124 5,722 1,265 26,136 0 -100.00%
-
Tax Rate 29.02% 30.38% 29.27% 30.29% 30.81% - -
Total Cost 3,101 5,666 7,882 24,665 38,969 0 -100.00%
-
Net Worth 208,708 197,260 193,259 192,291 181,033 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 7,991 5,964 - 5,931 - - -100.00%
Div Payout % 50.51% 97.40% - 468.75% - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 208,708 197,260 193,259 192,291 181,033 0 -100.00%
NOSH 59,939 59,649 59,611 59,312 59,944 60,176 0.00%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 83.61% 51.94% 42.06% 4.88% 40.14% 0.00% -
ROE 7.58% 3.10% 2.96% 0.66% 14.44% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 31.57 19.77 22.82 43.72 108.61 0.00 -100.00%
EPS 26.40 10.27 9.60 2.13 43.60 0.00 -100.00%
DPS 13.33 10.00 0.00 10.00 0.00 0.00 -100.00%
NAPS 3.482 3.307 3.242 3.242 3.02 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 57,874
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 15.72 9.79 11.30 21.53 54.07 0.00 -100.00%
EPS 13.14 5.09 4.75 1.05 21.70 0.00 -100.00%
DPS 6.64 4.95 0.00 4.93 0.00 0.00 -100.00%
NAPS 1.7332 1.6381 1.6049 1.5969 1.5034 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 3.08 2.38 2.49 2.19 0.00 0.00 -
P/RPS 9.75 12.04 10.91 5.01 0.00 0.00 -100.00%
P/EPS 11.67 23.18 25.94 102.66 0.00 0.00 -100.00%
EY 8.57 4.31 3.86 0.97 0.00 0.00 -100.00%
DY 4.33 4.20 0.00 4.57 0.00 0.00 -100.00%
P/NAPS 0.88 0.72 0.77 0.68 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 18/02/04 26/02/03 25/02/02 27/02/01 15/02/00 - -
Price 3.18 2.40 2.50 2.12 5.60 0.00 -
P/RPS 10.07 12.14 10.95 4.85 5.16 0.00 -100.00%
P/EPS 12.05 23.38 26.04 99.37 12.84 0.00 -100.00%
EY 8.30 4.28 3.84 1.01 7.79 0.00 -100.00%
DY 4.19 4.17 0.00 4.72 0.00 0.00 -100.00%
P/NAPS 0.91 0.73 0.77 0.65 1.85 0.00 -100.00%

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