[KAF] YoY Quarter Result on 30-Nov-2014 [#2]

Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- -105.94%
YoY- -103.75%
Quarter Report
View:
Show?
Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 11,165 9,733 14,080 7,867 7,677 7,312 6,643 9.03%
PBT 3,322 -1,297 7,570 78 3,315 9,691 8,896 -15.13%
Tax -470 1,174 -1,942 -112 -675 -2,534 -1,879 -20.61%
NP 2,852 -123 5,628 -34 2,640 7,157 7,017 -13.92%
-
NP to SH 2,399 -207 5,519 -33 2,641 7,158 7,018 -16.37%
-
Tax Rate 14.15% - 25.65% 143.59% 20.36% 26.15% 21.12% -
Total Cost 8,313 9,856 8,452 7,901 5,037 155 -374 -
-
Net Worth 236,049 244,881 238,048 215,644 229,286 233,799 225,235 0.78%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - 8,250 9,003 - - -
Div Payout % - - - 0.00% 340.91% - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 236,049 244,881 238,048 215,644 229,286 233,799 225,235 0.78%
NOSH 119,950 121,764 119,978 110,000 120,045 120,100 119,965 -0.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 25.54% -1.26% 39.97% -0.43% 34.39% 97.88% 105.63% -
ROE 1.02% -0.08% 2.32% -0.02% 1.15% 3.06% 3.12% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 9.31 7.99 11.74 7.15 6.40 6.09 5.54 9.03%
EPS 2.00 -0.17 4.60 -0.03 2.20 5.96 5.85 -16.37%
DPS 0.00 0.00 0.00 7.50 7.50 0.00 0.00 -
NAPS 1.9679 2.0111 1.9841 1.9604 1.91 1.9467 1.8775 0.78%
Adjusted Per Share Value based on latest NOSH - 121,764
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 9.27 8.08 11.69 6.53 6.38 6.07 5.52 9.02%
EPS 1.99 -0.17 4.58 -0.03 2.19 5.94 5.83 -16.39%
DPS 0.00 0.00 0.00 6.85 7.48 0.00 0.00 -
NAPS 1.9603 2.0336 1.9769 1.7908 1.9041 1.9416 1.8705 0.78%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 2.57 1.88 1.85 1.56 1.30 1.45 1.24 -
P/RPS 27.61 23.52 15.76 21.81 20.33 23.82 22.39 3.55%
P/EPS 128.50 -1,105.88 40.22 -5,200.00 59.09 24.33 21.20 35.01%
EY 0.78 -0.09 2.49 -0.02 1.69 4.11 4.72 -25.91%
DY 0.00 0.00 0.00 4.81 5.77 0.00 0.00 -
P/NAPS 1.31 0.93 0.93 0.80 0.68 0.74 0.66 12.09%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 27/01/16 22/01/15 22/01/14 23/01/13 16/01/12 19/01/11 20/01/10 -
Price 2.50 1.68 1.85 1.60 1.61 1.48 1.28 -
P/RPS 26.86 21.02 15.76 22.37 25.18 24.31 23.12 2.52%
P/EPS 125.00 -988.24 40.22 -5,333.33 73.18 24.83 21.88 33.68%
EY 0.80 -0.10 2.49 -0.02 1.37 4.03 4.57 -25.19%
DY 0.00 0.00 0.00 4.69 4.66 0.00 0.00 -
P/NAPS 1.27 0.84 0.93 0.82 0.84 0.76 0.68 10.96%

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