[KAF] YoY Cumulative Quarter Result on 30-Nov-2013 [#2]

Announcement Date
22-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 84.7%
YoY- 244.15%
View:
Show?
Cumulative Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 21,310 21,525 27,427 17,221 18,938 14,566 16,748 4.09%
PBT 5,389 3,542 16,450 4,946 6,259 19,770 17,127 -17.52%
Tax -919 0 -4,252 -1,451 -2,007 -5,136 -3,563 -20.20%
NP 4,470 3,542 12,198 3,495 4,252 14,634 13,564 -16.88%
-
NP to SH 3,434 3,277 12,035 3,497 4,254 14,636 13,566 -20.45%
-
Tax Rate 17.05% 0.00% 25.85% 29.34% 32.07% 25.98% 20.80% -
Total Cost 16,840 17,983 15,229 13,726 14,686 -68 3,184 31.97%
-
Net Worth 236,285 241,405 238,072 235,517 229,523 233,540 225,399 0.78%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - 9,012 8,997 - -
Div Payout % - - - - 211.86% 61.48% - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 236,285 241,405 238,072 235,517 229,523 233,540 225,399 0.78%
NOSH 120,069 120,036 119,990 120,137 120,169 119,967 120,053 0.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 20.98% 16.46% 44.47% 20.29% 22.45% 100.47% 80.99% -
ROE 1.45% 1.36% 5.06% 1.48% 1.85% 6.27% 6.02% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 17.75 17.93 22.86 14.33 15.76 12.14 13.95 4.09%
EPS 2.86 2.73 10.03 2.91 3.54 12.20 11.30 -20.45%
DPS 0.00 0.00 0.00 0.00 7.50 7.50 0.00 -
NAPS 1.9679 2.0111 1.9841 1.9604 1.91 1.9467 1.8775 0.78%
Adjusted Per Share Value based on latest NOSH - 119,978
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 17.70 17.88 22.78 14.30 15.73 12.10 13.91 4.09%
EPS 2.85 2.72 9.99 2.90 3.53 12.15 11.27 -20.46%
DPS 0.00 0.00 0.00 0.00 7.48 7.47 0.00 -
NAPS 1.9622 2.0048 1.9771 1.9559 1.9061 1.9394 1.8718 0.78%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 2.57 1.88 1.85 1.56 1.30 1.45 1.24 -
P/RPS 14.48 10.48 8.09 10.88 8.25 11.94 8.89 8.46%
P/EPS 89.86 68.86 18.44 53.59 36.72 11.89 10.97 41.95%
EY 1.11 1.45 5.42 1.87 2.72 8.41 9.11 -29.57%
DY 0.00 0.00 0.00 0.00 5.77 5.17 0.00 -
P/NAPS 1.31 0.93 0.93 0.80 0.68 0.74 0.66 12.09%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 27/01/16 22/01/15 22/01/14 23/01/13 16/01/12 19/01/11 20/01/10 -
Price 2.50 1.68 1.85 1.60 1.61 1.48 1.28 -
P/RPS 14.09 9.37 8.09 11.16 10.22 12.19 9.18 7.39%
P/EPS 87.41 61.54 18.44 54.97 45.48 12.13 11.33 40.54%
EY 1.14 1.63 5.42 1.82 2.20 8.24 8.83 -28.89%
DY 0.00 0.00 0.00 0.00 4.66 5.07 0.00 -
P/NAPS 1.27 0.84 0.93 0.82 0.84 0.76 0.68 10.96%

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