[KAF] YoY Quarter Result on 29-Feb-2012 [#3]

Announcement Date
23-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 226.32%
YoY- 115.23%
View:
Show?
Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 9,203 10,659 7,032 9,096 8,448 6,632 2,965 20.76%
PBT 3,701 5,165 5,328 10,918 5,478 3,276 -38 -
Tax -1,960 -3,602 -1,390 -2,301 -1,475 -893 0 -
NP 1,741 1,563 3,938 8,617 4,003 2,383 -38 -
-
NP to SH 1,713 1,524 3,939 8,618 4,004 2,387 -37 -
-
Tax Rate 52.96% 69.74% 26.09% 21.08% 26.93% 27.26% - -
Total Cost 7,462 9,096 3,094 479 4,445 4,249 3,003 16.37%
-
Net Worth 243,964 230,628 232,617 231,125 230,683 220,839 205,152 2.92%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 11,979 - - - - 8,996 - -
Div Payout % 699.30% - - - - 376.88% - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 243,964 230,628 232,617 231,125 230,683 220,839 205,152 2.92%
NOSH 119,790 120,000 120,091 120,027 119,910 119,949 123,333 -0.48%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 18.92% 14.66% 56.00% 94.73% 47.38% 35.93% -1.28% -
ROE 0.70% 0.66% 1.69% 3.73% 1.74% 1.08% -0.02% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 7.68 8.88 5.86 7.58 7.05 5.53 2.40 21.38%
EPS 1.43 1.27 3.28 7.18 3.34 1.99 0.03 90.35%
DPS 10.00 0.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 2.0366 1.9219 1.937 1.9256 1.9238 1.8411 1.6634 3.42%
Adjusted Per Share Value based on latest NOSH - 120,027
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 7.64 8.85 5.84 7.55 7.02 5.51 2.46 20.77%
EPS 1.42 1.27 3.27 7.16 3.33 1.98 -0.03 -
DPS 9.95 0.00 0.00 0.00 0.00 7.47 0.00 -
NAPS 2.026 1.9152 1.9318 1.9194 1.9157 1.834 1.7037 2.92%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 1.79 1.84 1.58 1.93 1.44 1.33 1.19 -
P/RPS 23.30 20.71 26.98 25.47 20.44 24.06 49.50 -11.79%
P/EPS 125.17 144.88 48.17 26.88 43.12 66.83 -3,966.67 -
EY 0.80 0.69 2.08 3.72 2.32 1.50 -0.03 -
DY 5.59 0.00 0.00 0.00 0.00 5.64 0.00 -
P/NAPS 0.88 0.96 0.82 1.00 0.75 0.72 0.72 3.39%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 23/04/15 25/04/14 24/04/13 23/04/12 25/04/11 20/04/10 23/04/09 -
Price 1.70 2.10 1.71 1.78 1.40 1.35 0.91 -
P/RPS 22.13 23.64 29.20 23.49 19.87 24.42 37.85 -8.55%
P/EPS 118.88 165.35 52.13 24.79 41.93 67.84 -3,033.33 -
EY 0.84 0.60 1.92 4.03 2.39 1.47 -0.03 -
DY 5.88 0.00 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.83 1.09 0.88 0.92 0.73 0.73 0.55 7.09%

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