[KFIMA] YoY Cumulative Quarter Result on 31-Mar-2010 [#4]

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 26.52%
YoY- 27.27%
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 486,524 470,753 431,884 410,447 369,070 308,712 294,834 8.69%
PBT 142,016 153,812 140,930 115,726 81,193 56,862 51,389 18.44%
Tax -37,766 -37,269 -33,428 -29,293 -10,566 -13,588 -10,740 23.29%
NP 104,250 116,543 107,502 86,433 70,627 43,274 40,649 16.97%
-
NP to SH 77,311 80,864 71,027 58,749 46,160 30,287 29,660 17.29%
-
Tax Rate 26.59% 24.23% 23.72% 25.31% 13.01% 23.90% 20.90% -
Total Cost 382,274 354,210 324,382 324,014 298,443 265,438 254,185 7.03%
-
Net Worth 604,786 545,239 439,477 400,082 334,261 300,078 286,862 13.22%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 21,408 21,072 18,421 13,160 7,895 6,580 - -
Div Payout % 27.69% 26.06% 25.94% 22.40% 17.11% 21.73% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 604,786 545,239 439,477 400,082 334,261 300,078 286,862 13.22%
NOSH 267,604 263,400 263,160 263,212 263,197 263,226 263,176 0.27%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 21.43% 24.76% 24.89% 21.06% 19.14% 14.02% 13.79% -
ROE 12.78% 14.83% 16.16% 14.68% 13.81% 10.09% 10.34% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 181.81 178.72 164.11 155.94 140.23 117.28 112.03 8.39%
EPS 28.89 30.70 26.99 22.32 17.54 11.51 11.27 16.97%
DPS 8.00 8.00 7.00 5.00 3.00 2.50 0.00 -
NAPS 2.26 2.07 1.67 1.52 1.27 1.14 1.09 12.90%
Adjusted Per Share Value based on latest NOSH - 263,119
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 176.74 171.01 156.89 149.10 134.07 112.15 107.10 8.69%
EPS 28.08 29.38 25.80 21.34 16.77 11.00 10.77 17.30%
DPS 7.78 7.65 6.69 4.78 2.87 2.39 0.00 -
NAPS 2.197 1.9807 1.5965 1.4534 1.2143 1.0901 1.0421 13.22%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.88 1.87 1.64 1.05 0.39 0.46 0.62 -
P/RPS 1.03 1.05 1.00 0.67 0.28 0.39 0.55 11.01%
P/EPS 6.51 6.09 6.08 4.70 2.22 4.00 5.50 2.84%
EY 15.37 16.42 16.46 21.26 44.97 25.01 18.18 -2.75%
DY 4.26 4.28 4.27 4.76 7.69 5.43 0.00 -
P/NAPS 0.83 0.90 0.98 0.69 0.31 0.40 0.57 6.45%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 17/05/12 26/05/11 26/05/10 29/05/09 30/05/08 25/05/07 -
Price 2.19 1.79 1.71 0.89 0.58 0.47 0.61 -
P/RPS 1.20 1.00 1.04 0.57 0.41 0.40 0.54 14.22%
P/EPS 7.58 5.83 6.34 3.99 3.31 4.08 5.41 5.77%
EY 13.19 17.15 15.78 25.08 30.24 24.48 18.48 -5.46%
DY 3.65 4.47 4.09 5.62 5.17 5.32 0.00 -
P/NAPS 0.97 0.86 1.02 0.59 0.46 0.41 0.56 9.57%

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