[KAF] YoY Quarter Result on 28-Feb-2014 [#3]

Announcement Date
25-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- -72.39%
YoY- -61.31%
View:
Show?
Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 8,813 9,203 10,659 7,032 9,096 8,448 6,632 4.84%
PBT 998 3,701 5,165 5,328 10,918 5,478 3,276 -17.95%
Tax -459 -1,960 -3,602 -1,390 -2,301 -1,475 -893 -10.49%
NP 539 1,741 1,563 3,938 8,617 4,003 2,383 -21.92%
-
NP to SH 289 1,713 1,524 3,939 8,618 4,004 2,387 -29.64%
-
Tax Rate 45.99% 52.96% 69.74% 26.09% 21.08% 26.93% 27.26% -
Total Cost 8,274 7,462 9,096 3,094 479 4,445 4,249 11.73%
-
Net Worth 237,016 243,964 230,628 232,617 231,125 230,683 220,839 1.18%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - 11,979 - - - - 8,996 -
Div Payout % - 699.30% - - - - 376.88% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 237,016 243,964 230,628 232,617 231,125 230,683 220,839 1.18%
NOSH 120,416 119,790 120,000 120,091 120,027 119,910 119,949 0.06%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 6.12% 18.92% 14.66% 56.00% 94.73% 47.38% 35.93% -
ROE 0.12% 0.70% 0.66% 1.69% 3.73% 1.74% 1.08% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 7.32 7.68 8.88 5.86 7.58 7.05 5.53 4.78%
EPS 0.24 1.43 1.27 3.28 7.18 3.34 1.99 -29.68%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 7.50 -
NAPS 1.9683 2.0366 1.9219 1.937 1.9256 1.9238 1.8411 1.11%
Adjusted Per Share Value based on latest NOSH - 120,000
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 7.32 7.64 8.85 5.84 7.55 7.02 5.51 4.84%
EPS 0.24 1.42 1.27 3.27 7.16 3.33 1.98 -29.62%
DPS 0.00 9.95 0.00 0.00 0.00 0.00 7.47 -
NAPS 1.9683 2.026 1.9152 1.9318 1.9194 1.9157 1.834 1.18%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 2.46 1.79 1.84 1.58 1.93 1.44 1.33 -
P/RPS 33.61 23.30 20.71 26.98 25.47 20.44 24.06 5.72%
P/EPS 1,025.00 125.17 144.88 48.17 26.88 43.12 66.83 57.55%
EY 0.10 0.80 0.69 2.08 3.72 2.32 1.50 -36.29%
DY 0.00 5.59 0.00 0.00 0.00 0.00 5.64 -
P/NAPS 1.25 0.88 0.96 0.82 1.00 0.75 0.72 9.62%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 20/04/16 23/04/15 25/04/14 24/04/13 23/04/12 25/04/11 20/04/10 -
Price 2.50 1.70 2.10 1.71 1.78 1.40 1.35 -
P/RPS 34.16 22.13 23.64 29.20 23.49 19.87 24.42 5.74%
P/EPS 1,041.67 118.88 165.35 52.13 24.79 41.93 67.84 57.58%
EY 0.10 0.84 0.60 1.92 4.03 2.39 1.47 -36.08%
DY 0.00 5.88 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 1.27 0.83 1.09 0.88 0.92 0.73 0.73 9.65%

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