[KAF] YoY Quarter Result on 31-Dec-2007 [#3]

Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ--%
YoY- -45.19%
View:
Show?
Quarter Result
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 6,632 2,965 0 7,722 6,638 1,941 3,225 14.98%
PBT 3,276 -38 0 6,406 13,418 3,414 7,382 -14.55%
Tax -893 0 0 -931 -3,424 -978 -2,155 -15.68%
NP 2,383 -38 0 5,475 9,994 2,436 5,227 -14.10%
-
NP to SH 2,387 -37 0 5,478 9,995 2,435 5,227 -14.08%
-
Tax Rate 27.26% - - 14.53% 25.52% 28.65% 29.19% -
Total Cost 4,249 3,003 0 2,247 -3,356 -495 -2,002 -
-
Net Worth 220,839 205,152 0 212,748 233,858 224,599 215,027 0.51%
Dividend
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 8,996 - - - 42,328 - - -
Div Payout % 376.88% - - - 423.49% - - -
Equity
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 220,839 205,152 0 212,748 233,858 224,599 215,027 0.51%
NOSH 119,949 123,333 119,086 119,086 120,421 121,800 60,080 14.32%
Ratio Analysis
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 35.93% -1.28% 0.00% 70.90% 150.56% 125.50% 162.08% -
ROE 1.08% -0.02% 0.00% 2.57% 4.27% 1.08% 2.43% -
Per Share
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 5.53 2.40 0.00 6.48 5.51 1.59 5.37 0.57%
EPS 1.99 0.03 0.00 4.60 8.30 2.00 8.70 -24.84%
DPS 7.50 0.00 0.00 0.00 35.15 0.00 0.00 -
NAPS 1.8411 1.6634 0.00 1.7865 1.942 1.844 3.579 -12.07%
Adjusted Per Share Value based on latest NOSH - 119,086
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 5.51 2.46 0.00 6.41 5.51 1.61 2.68 14.97%
EPS 1.98 -0.03 0.00 4.55 8.30 2.02 4.34 -14.09%
DPS 7.47 0.00 0.00 0.00 35.15 0.00 0.00 -
NAPS 1.834 1.7037 0.00 1.7668 1.9421 1.8652 1.7857 0.51%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/10 27/02/09 29/02/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.33 1.19 1.56 1.60 1.29 1.32 2.95 -
P/RPS 24.06 49.50 0.00 24.67 23.40 82.83 54.96 -14.78%
P/EPS 66.83 -3,966.67 0.00 34.78 15.54 66.03 33.91 14.03%
EY 1.50 -0.03 0.00 2.88 6.43 1.51 2.95 -12.27%
DY 5.64 0.00 0.00 0.00 27.25 0.00 0.00 -
P/NAPS 0.72 0.72 0.00 0.90 0.66 0.72 0.82 -2.48%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 20/04/10 23/04/09 - 25/02/08 12/02/07 20/02/06 18/02/05 -
Price 1.35 0.91 0.00 1.50 1.51 1.43 3.14 -
P/RPS 24.42 37.85 0.00 23.13 27.39 89.73 58.50 -15.56%
P/EPS 67.84 -3,033.33 0.00 32.61 18.19 71.53 36.09 12.99%
EY 1.47 -0.03 0.00 3.07 5.50 1.40 2.77 -11.54%
DY 5.56 0.00 0.00 0.00 23.28 0.00 0.00 -
P/NAPS 0.73 0.55 0.00 0.84 0.78 0.78 0.88 -3.55%

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