[KAF] QoQ 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
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 7,254 7,079 6,632 6,643 10,105 6,789 2,965 81.27%
PBT 10,077 5,506 3,276 8,896 8,232 13,573 -38 -
Tax -2,602 -713 -893 -1,879 -1,684 -1,453 0 -
NP 7,475 4,793 2,383 7,017 6,548 12,120 -38 -
-
NP to SH 7,476 4,795 2,387 7,018 6,549 12,121 -37 -
-
Tax Rate 25.82% 12.95% 27.26% 21.12% 20.46% 10.71% - -
Total Cost -221 2,286 4,249 -374 3,557 -5,331 3,003 -
-
Net Worth 226,439 219,296 220,839 225,235 218,180 211,745 205,152 6.78%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - 8,996 - - 9,000 - -
Div Payout % - - 376.88% - - 74.26% - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 226,439 219,296 220,839 225,235 218,180 211,745 205,152 6.78%
NOSH 119,999 120,175 119,949 119,965 119,945 120,009 123,333 -1.80%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 103.05% 67.71% 35.93% 105.63% 64.80% 178.52% -1.28% -
ROE 3.30% 2.19% 1.08% 3.12% 3.00% 5.72% -0.02% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 6.05 5.89 5.53 5.54 8.42 5.66 2.40 84.91%
EPS 6.23 3.99 1.99 5.85 5.46 10.10 0.03 3372.88%
DPS 0.00 0.00 7.50 0.00 0.00 7.50 0.00 -
NAPS 1.887 1.8248 1.8411 1.8775 1.819 1.7644 1.6634 8.74%
Adjusted Per Share Value based on latest NOSH - 119,965
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 6.02 5.88 5.51 5.52 8.39 5.64 2.46 81.30%
EPS 6.21 3.98 1.98 5.83 5.44 10.07 -0.03 -
DPS 0.00 0.00 7.47 0.00 0.00 7.47 0.00 -
NAPS 1.8805 1.8211 1.834 1.8705 1.8119 1.7584 1.7037 6.78%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 1.41 1.35 1.33 1.24 1.14 1.07 1.19 -
P/RPS 23.33 22.92 24.06 22.39 13.53 18.91 49.50 -39.35%
P/EPS 22.63 33.83 66.83 21.20 20.88 10.59 -3,966.67 -
EY 4.42 2.96 1.50 4.72 4.79 9.44 -0.03 -
DY 0.00 0.00 5.64 0.00 0.00 7.01 0.00 -
P/NAPS 0.75 0.74 0.72 0.66 0.63 0.61 0.72 2.75%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 20/07/10 20/04/10 20/01/10 28/10/09 23/07/09 23/04/09 -
Price 1.43 1.30 1.35 1.28 1.17 1.17 0.91 -
P/RPS 23.66 22.07 24.42 23.12 13.89 20.68 37.85 -26.82%
P/EPS 22.95 32.58 67.84 21.88 21.43 11.58 -3,033.33 -
EY 4.36 3.07 1.47 4.57 4.67 8.63 -0.03 -
DY 0.00 0.00 5.56 0.00 0.00 6.41 0.00 -
P/NAPS 0.76 0.71 0.73 0.68 0.64 0.66 0.55 23.98%

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