[KAF] YoY Annualized Quarter Result on 31-May-2009 [#4]

Announcement Date
23-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- 85.24%
YoY- -116.97%
View:
Show?
Annualized Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 CAGR
Revenue 37,873 30,502 25,643 19,735 42,546 10,038 12,197 17.11%
PBT 17,897 26,167 25,909 -1,543 22,787 15,205 21,371 -2.44%
Tax -4,345 -6,690 -5,169 -1,430 -5,301 -3,378 -4,888 -1.62%
NP 13,552 19,477 20,740 -2,973 17,486 11,827 16,483 -2.69%
-
NP to SH 13,558 19,483 20,748 -2,969 17,493 11,833 16,483 -2.68%
-
Tax Rate 24.28% 25.57% 19.95% - 23.26% 22.22% 22.87% -
Total Cost 24,321 11,025 4,903 22,708 25,060 -1,789 -4,286 -
-
Net Worth 231,856 231,769 219,102 211,229 217,691 223,392 221,858 0.61%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 CAGR
Div 9,003 18,005 9,005 8,978 8,986 8,964 9,023 -0.03%
Div Payout % 66.41% 92.42% 43.40% 0.00% 51.37% 75.76% 54.74% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 CAGR
Net Worth 231,856 231,769 219,102 211,229 217,691 223,392 221,858 0.61%
NOSH 120,051 120,037 120,069 119,717 119,815 119,525 120,313 -0.03%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 CAGR
NP Margin 35.78% 63.85% 80.88% -15.06% 41.10% 117.82% 135.14% -
ROE 5.85% 8.41% 9.47% -1.41% 8.04% 5.30% 7.43% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 CAGR
RPS 31.55 25.41 21.36 16.48 35.51 8.40 10.14 17.14%
EPS 11.29 16.24 17.28 -2.48 14.60 9.90 13.70 -2.66%
DPS 7.50 15.00 7.50 7.50 7.50 7.50 7.50 0.00%
NAPS 1.9313 1.9308 1.8248 1.7644 1.8169 1.869 1.844 0.64%
Adjusted Per Share Value based on latest NOSH - 120,009
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 CAGR
RPS 31.45 25.33 21.30 16.39 35.33 8.34 10.13 17.11%
EPS 11.26 16.18 17.23 -2.47 14.53 9.83 13.69 -2.68%
DPS 7.48 14.95 7.48 7.46 7.46 7.44 7.49 -0.01%
NAPS 1.9255 1.9247 1.8195 1.7542 1.8078 1.8552 1.8424 0.61%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/03/06 31/03/05 -
Price 1.69 1.46 1.35 1.07 1.35 1.33 1.39 -
P/RPS 5.36 5.75 6.32 6.49 3.80 15.84 13.71 -12.27%
P/EPS 14.96 9.00 7.81 -43.15 9.25 13.43 10.15 5.55%
EY 6.68 11.12 12.80 -2.32 10.81 7.44 9.86 -5.28%
DY 4.44 10.27 5.56 7.01 5.56 5.64 5.40 -2.69%
P/NAPS 0.88 0.76 0.74 0.61 0.74 0.71 0.75 2.25%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 CAGR
Date 25/07/12 28/07/11 20/07/10 23/07/09 30/07/08 22/05/06 27/05/05 -
Price 1.67 1.45 1.30 1.17 1.35 1.43 1.39 -
P/RPS 5.29 5.71 6.09 7.10 3.80 17.03 13.71 -12.43%
P/EPS 14.79 8.93 7.52 -47.18 9.25 14.44 10.15 5.38%
EY 6.76 11.19 13.29 -2.12 10.81 6.92 9.86 -5.12%
DY 4.49 10.34 5.77 6.41 5.56 5.24 5.40 -2.54%
P/NAPS 0.86 0.75 0.71 0.66 0.74 0.77 0.75 1.92%

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