[KAF] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 159.88%
YoY- 79.79%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 7,789 4,885 6,128 8,156 7,482 6,410 16,920 -12.12%
PBT 2,955 8,907 6,582 10,004 5,668 1,418 2,437 3.26%
Tax -1,002 -2,493 -1,891 -2,904 -1,719 -404 -562 10.11%
NP 1,953 6,414 4,691 7,100 3,949 1,014 1,875 0.68%
-
NP to SH 1,955 6,412 4,691 7,100 3,949 1,014 1,875 0.69%
-
Tax Rate 33.91% 27.99% 28.73% 29.03% 30.33% 28.49% 23.06% -
Total Cost 5,836 -1,529 1,437 1,056 3,533 5,396 15,045 -14.59%
-
Net Worth 227,024 219,144 209,952 204,636 197,150 190,095 201,471 2.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 4,454 - 6,016 3,948 2,982 - -
Div Payout % - 69.47% - 84.75% 100.00% 294.12% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 227,024 219,144 209,952 204,636 197,150 190,095 201,471 2.00%
NOSH 122,187 118,777 60,141 60,169 59,833 59,647 60,483 12.42%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 25.07% 131.30% 76.55% 87.05% 52.78% 15.82% 11.08% -
ROE 0.86% 2.93% 2.23% 3.47% 2.00% 0.53% 0.93% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.37 4.11 10.19 13.56 12.50 10.75 27.97 -21.84%
EPS 1.60 5.40 7.80 11.80 6.60 1.70 3.10 -10.43%
DPS 0.00 3.75 0.00 10.00 6.60 5.00 0.00 -
NAPS 1.858 1.845 3.491 3.401 3.295 3.187 3.331 -9.26%
Adjusted Per Share Value based on latest NOSH - 59,835
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.47 4.06 5.09 6.77 6.21 5.32 14.05 -12.11%
EPS 1.62 5.32 3.90 5.90 3.28 0.84 1.56 0.63%
DPS 0.00 3.70 0.00 5.00 3.28 2.48 0.00 -
NAPS 1.8853 1.8199 1.7435 1.6994 1.6372 1.5786 1.6731 2.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.38 1.40 2.95 2.78 2.49 2.00 3.30 -
P/RPS 21.65 34.04 28.95 20.51 19.91 18.61 11.80 10.63%
P/EPS 86.25 25.93 37.82 23.56 37.73 117.65 106.45 -3.44%
EY 1.16 3.86 2.64 4.24 2.65 0.85 0.94 3.56%
DY 0.00 2.68 0.00 3.60 2.65 2.50 0.00 -
P/NAPS 0.74 0.76 0.85 0.82 0.76 0.63 0.99 -4.73%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 28/10/05 24/11/04 20/11/03 22/11/02 15/11/01 10/11/00 -
Price 1.38 1.35 3.02 3.18 2.50 2.25 2.70 -
P/RPS 21.65 32.82 29.64 23.46 19.99 20.94 9.65 14.40%
P/EPS 86.25 25.01 38.72 26.95 37.88 132.35 87.10 -0.16%
EY 1.16 4.00 2.58 3.71 2.64 0.76 1.15 0.14%
DY 0.00 2.78 0.00 3.14 2.64 2.22 0.00 -
P/NAPS 0.74 0.73 0.87 0.94 0.76 0.71 0.81 -1.49%

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