[KAF] YoY Quarter Result on 30-Nov-2009 [#2]

Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 7.16%
YoY- 167.87%
View:
Show?
Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/09/07 CAGR
Revenue 7,867 7,677 7,312 6,643 4,599 0 9,480 -3.54%
PBT 78 3,315 9,691 8,896 -10,342 0 5,283 -55.73%
Tax -112 -675 -2,534 -1,879 0 0 -1,444 -38.99%
NP -34 2,640 7,157 7,017 -10,342 0 3,839 -
-
NP to SH -33 2,641 7,158 7,018 -10,341 0 3,840 -
-
Tax Rate 143.59% 20.36% 26.15% 21.12% - - 27.33% -
Total Cost 7,901 5,037 155 -374 14,941 0 5,641 6.73%
-
Net Worth 215,644 229,286 233,799 225,235 200,050 0 212,280 0.30%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/09/07 CAGR
Div 8,250 9,003 - - - - 4,499 12.43%
Div Payout % 0.00% 340.91% - - - - 117.19% -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/09/07 CAGR
Net Worth 215,644 229,286 233,799 225,235 200,050 0 212,280 0.30%
NOSH 110,000 120,045 120,100 119,965 120,244 119,999 119,999 -1.66%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/09/07 CAGR
NP Margin -0.43% 34.39% 97.88% 105.63% -224.87% 0.00% 40.50% -
ROE -0.02% 1.15% 3.06% 3.12% -5.17% 0.00% 1.81% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/09/07 CAGR
RPS 7.15 6.40 6.09 5.54 3.82 0.00 7.90 -1.90%
EPS -0.03 2.20 5.96 5.85 -8.60 0.00 3.20 -
DPS 7.50 7.50 0.00 0.00 0.00 0.00 3.75 14.33%
NAPS 1.9604 1.91 1.9467 1.8775 1.6637 0.00 1.769 2.00%
Adjusted Per Share Value based on latest NOSH - 119,965
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/09/07 CAGR
RPS 6.53 6.38 6.07 5.52 3.82 0.00 7.87 -3.54%
EPS -0.03 2.19 5.94 5.83 -8.59 0.00 3.19 -
DPS 6.85 7.48 0.00 0.00 0.00 0.00 3.74 12.41%
NAPS 1.7908 1.9041 1.9416 1.8705 1.6613 0.00 1.7629 0.30%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/09/07 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 28/09/07 -
Price 1.56 1.30 1.45 1.24 0.88 1.60 1.61 -
P/RPS 21.81 20.33 23.82 22.39 23.01 0.00 20.38 1.31%
P/EPS -5,200.00 59.09 24.33 21.20 -10.23 0.00 50.31 -
EY -0.02 1.69 4.11 4.72 -9.77 0.00 1.99 -
DY 4.81 5.77 0.00 0.00 0.00 0.00 2.33 15.04%
P/NAPS 0.80 0.68 0.74 0.66 0.53 0.00 0.91 -2.45%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/09/07 CAGR
Date 23/01/13 16/01/12 19/01/11 20/01/10 15/01/09 - 23/10/07 -
Price 1.60 1.61 1.48 1.28 0.95 0.00 1.63 -
P/RPS 22.37 25.18 24.31 23.12 24.84 0.00 20.63 1.57%
P/EPS -5,333.33 73.18 24.83 21.88 -11.05 0.00 50.94 -
EY -0.02 1.37 4.03 4.57 -9.05 0.00 1.96 -
DY 4.69 4.66 0.00 0.00 0.00 0.00 2.30 14.76%
P/NAPS 0.82 0.84 0.76 0.68 0.57 0.00 0.92 -2.20%

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