[KAF] YoY Quarter Result on 31-May-2009 [#4]

Announcement Date
23-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- 32859.46%
YoY- 352.11%
View:
Show?
Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 CAGR
Revenue 9,839 7,488 7,079 6,789 5,868 3,212 2,843 18.89%
PBT 720 918 5,506 13,573 3,450 2,887 7,406 -27.74%
Tax -37 -79 -713 -1,453 -770 93 -842 -35.31%
NP 683 839 4,793 12,120 2,680 2,980 6,564 -27.05%
-
NP to SH 686 842 4,795 12,121 2,681 2,983 6,564 -27.01%
-
Tax Rate 5.14% 8.61% 12.95% 10.71% 22.32% -3.22% 11.37% -
Total Cost 9,156 6,649 2,286 -5,331 3,188 232 -3,721 -
-
Net Worth 119,963 120,333 219,296 211,745 221,414 222,997 220,073 -8.11%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 CAGR
Div - - - 9,000 - 4,474 8,950 -
Div Payout % - - - 74.26% - 150.00% 136.36% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 CAGR
Net Worth 119,963 120,333 219,296 211,745 221,414 222,997 220,073 -8.11%
NOSH 119,963 120,333 120,175 120,009 121,863 119,320 119,345 0.07%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 CAGR
NP Margin 6.94% 11.20% 67.71% 178.52% 45.67% 92.78% 230.88% -
ROE 0.57% 0.70% 2.19% 5.72% 1.21% 1.34% 2.98% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 CAGR
RPS 8.20 6.22 5.89 5.66 4.82 2.69 2.38 18.82%
EPS 0.57 0.70 3.99 10.10 2.20 2.50 5.50 -27.09%
DPS 0.00 0.00 0.00 7.50 0.00 3.75 7.50 -
NAPS 1.00 1.00 1.8248 1.7644 1.8169 1.8689 1.844 -8.17%
Adjusted Per Share Value based on latest NOSH - 120,009
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 CAGR
RPS 8.17 6.22 5.88 5.64 4.87 2.67 2.36 18.90%
EPS 0.57 0.70 3.98 10.07 2.23 2.48 5.45 -27.00%
DPS 0.00 0.00 0.00 7.47 0.00 3.72 7.43 -
NAPS 0.9962 0.9993 1.8211 1.7584 1.8387 1.8519 1.8276 -8.11%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/03/06 31/03/05 -
Price 1.69 1.46 1.35 1.07 1.35 1.33 1.39 -
P/RPS 20.61 23.46 22.92 18.91 0.00 49.41 58.35 -13.50%
P/EPS 295.54 208.65 33.83 10.59 0.00 53.20 25.27 40.89%
EY 0.34 0.48 2.96 9.44 0.00 1.88 3.96 -28.98%
DY 0.00 0.00 0.00 7.01 0.00 2.82 5.40 -
P/NAPS 1.69 1.46 0.74 0.61 0.74 0.71 0.75 11.99%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 CAGR
Date 25/07/12 28/07/11 20/07/10 23/07/09 30/07/08 22/05/06 27/05/05 -
Price 1.67 1.45 1.30 1.17 1.35 1.43 1.39 -
P/RPS 20.36 23.30 22.07 20.68 0.00 53.12 58.35 -13.65%
P/EPS 292.04 207.22 32.58 11.58 0.00 57.20 25.27 40.66%
EY 0.34 0.48 3.07 8.63 0.00 1.75 3.96 -28.98%
DY 0.00 0.00 0.00 6.41 0.00 2.62 5.40 -
P/NAPS 1.67 1.45 0.71 0.66 0.74 0.77 0.75 11.80%

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