[KAF] YoY TTM Result on 30-Nov-2008 [#2]

Announcement Date
15-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -204.76%
YoY- -237.38%
View:
Show?
TTM Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 CAGR
Revenue 34,874 28,277 26,502 25,201 19,604 19,604 12,942 21.13%
PBT 12,655 28,550 30,663 -10,198 11,501 11,501 9,256 6.23%
Tax -3,561 -6,742 -5,016 -1,207 -3,204 -3,204 -1,905 12.86%
NP 9,094 21,808 25,647 -11,405 8,297 8,297 7,351 4.20%
-
NP to SH 9,100 21,816 25,651 -11,401 8,299 8,299 7,355 4.20%
-
Tax Rate 28.14% 23.61% 16.36% - 27.86% 27.86% 20.58% -
Total Cost 25,780 6,469 855 36,606 11,307 11,307 5,591 34.39%
-
Net Worth 229,286 233,799 225,235 200,050 0 212,280 212,224 1.50%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 CAGR
Div 9,003 8,996 9,000 4,551 4,499 4,499 4,474 14.48%
Div Payout % 98.94% 41.24% 35.09% 0.00% 54.22% 54.22% 60.84% -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 CAGR
Net Worth 229,286 233,799 225,235 200,050 0 212,280 212,224 1.50%
NOSH 120,045 120,100 119,965 120,244 119,999 119,999 114,222 0.96%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 CAGR
NP Margin 26.08% 77.12% 96.77% -45.26% 42.32% 42.32% 56.80% -
ROE 3.97% 9.33% 11.39% -5.70% 0.00% 3.91% 3.47% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 CAGR
RPS 29.05 23.54 22.09 20.96 16.34 16.34 11.33 19.97%
EPS 7.58 18.16 21.38 -9.48 6.92 6.92 6.44 3.20%
DPS 7.50 7.50 7.50 3.75 3.75 3.75 3.92 13.37%
NAPS 1.91 1.9467 1.8775 1.6637 0.00 1.769 1.858 0.53%
Adjusted Per Share Value based on latest NOSH - 120,244
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 CAGR
RPS 28.96 23.48 22.01 20.93 16.28 16.28 10.75 21.12%
EPS 7.56 18.12 21.30 -9.47 6.89 6.89 6.11 4.20%
DPS 7.48 7.47 7.47 3.78 3.74 3.74 3.72 14.46%
NAPS 1.9041 1.9416 1.8705 1.6613 0.00 1.7629 1.7624 1.50%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 28/09/07 29/09/06 -
Price 1.30 1.45 1.24 0.88 1.60 1.61 1.38 -
P/RPS 4.47 6.16 5.61 4.20 9.79 9.86 12.18 -17.62%
P/EPS 17.15 7.98 5.80 -9.28 23.14 23.28 21.43 -4.21%
EY 5.83 12.53 17.24 -10.77 4.32 4.30 4.67 4.38%
DY 5.77 5.17 6.05 4.26 2.34 2.33 2.84 14.69%
P/NAPS 0.68 0.74 0.66 0.53 0.00 0.91 0.74 -1.62%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 CAGR
Date 16/01/12 19/01/11 20/01/10 15/01/09 - - 20/11/06 -
Price 1.61 1.48 1.28 0.95 0.00 0.00 1.38 -
P/RPS 5.54 6.29 5.79 4.53 0.00 0.00 12.18 -14.13%
P/EPS 21.24 8.15 5.99 -10.02 0.00 0.00 21.43 -0.17%
EY 4.71 12.27 16.70 -9.98 0.00 0.00 4.67 0.16%
DY 4.66 5.07 5.86 3.95 0.00 0.00 2.84 10.05%
P/NAPS 0.84 0.76 0.68 0.57 0.00 0.00 0.74 2.48%

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