[KAF] YoY TTM 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- -48.11%
YoY- -74.06%
Quarter Report
View:
Show?
TTM Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 42,716 44,891 47,975 36,156 34,874 28,277 26,502 8.27%
PBT 8,613 8,062 32,292 16,583 12,655 28,550 30,663 -19.06%
Tax -3,343 -1,306 -8,251 -3,789 -3,561 -6,742 -5,016 -6.53%
NP 5,270 6,756 24,041 12,794 9,094 21,808 25,647 -23.17%
-
NP to SH 4,350 6,177 23,814 12,800 9,100 21,816 25,651 -25.59%
-
Tax Rate 38.81% 16.20% 25.55% 22.85% 28.14% 23.61% 16.36% -
Total Cost 37,446 38,135 23,934 23,362 25,780 6,469 855 87.69%
-
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 24,054 8,969 8,923 - 9,003 8,996 9,000 17.79%
Div Payout % 552.98% 145.20% 37.47% - 98.94% 41.24% 35.09% -
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 12.34% 15.05% 50.11% 35.39% 26.08% 77.12% 96.77% -
ROE 1.84% 2.52% 10.00% 5.94% 3.97% 9.33% 11.39% -
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 35.61 36.87 39.99 32.87 29.05 23.54 22.09 8.27%
EPS 3.63 5.07 19.85 11.64 7.58 18.16 21.38 -25.57%
DPS 20.00 7.50 7.50 0.00 7.50 7.50 7.50 17.75%
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 35.47 37.28 39.84 30.03 28.96 23.48 22.01 8.27%
EPS 3.61 5.13 19.78 10.63 7.56 18.12 21.30 -25.59%
DPS 19.98 7.45 7.41 0.00 7.48 7.47 7.47 17.80%
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 7.22 5.10 4.63 4.75 4.47 6.16 5.61 4.29%
P/EPS 70.87 37.06 9.32 13.41 17.15 7.98 5.80 51.73%
EY 1.41 2.70 10.73 7.46 5.83 12.53 17.24 -34.10%
DY 7.78 3.99 4.05 0.00 5.77 5.17 6.05 4.27%
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 7.02 4.56 4.63 4.87 5.54 6.29 5.79 3.26%
P/EPS 68.94 33.12 9.32 13.75 21.24 8.15 5.99 50.23%
EY 1.45 3.02 10.73 7.27 4.71 12.27 16.70 -33.44%
DY 8.00 4.46 4.05 0.00 4.66 5.07 5.86 5.32%
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