[KAF] QoQ Annualized Quarter Result on 28-Feb-2009 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- 33.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 33,496 40,420 19,735 17,261 19,962 21,528 42,546 -14.72%
PBT 34,254 32,928 -1,543 -20,154 -30,156 -18,944 22,787 31.19%
Tax -7,126 -6,736 -1,430 30 46 92 -5,301 21.78%
NP 27,128 26,192 -2,973 -20,124 -30,110 -18,852 17,486 33.97%
-
NP to SH 27,132 26,196 -2,969 -20,120 -30,106 -18,848 17,493 33.95%
-
Tax Rate 20.80% 20.46% - - - - 23.26% -
Total Cost 6,368 14,228 22,708 37,385 50,072 40,380 25,060 -59.84%
-
Net Worth 225,399 218,180 211,229 199,528 198,759 211,423 217,691 2.34%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - 8,978 - - - 8,986 -
Div Payout % - - 0.00% - - - 51.37% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 225,399 218,180 211,229 199,528 198,759 211,423 217,691 2.34%
NOSH 120,053 119,945 119,717 119,952 119,468 120,820 119,815 0.13%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 80.99% 64.80% -15.06% -116.58% -150.84% -87.57% 41.10% -
ROE 12.04% 12.01% -1.41% -10.08% -15.15% -8.91% 8.04% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 27.90 33.70 16.48 14.39 16.71 17.82 35.51 -14.84%
EPS 22.60 21.84 -2.48 -16.77 -25.20 -15.60 14.60 33.77%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 1.8775 1.819 1.7644 1.6634 1.6637 1.7499 1.8169 2.20%
Adjusted Per Share Value based on latest NOSH - 123,333
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 27.82 33.57 16.39 14.33 16.58 17.88 35.33 -14.71%
EPS 22.53 21.75 -2.47 -16.71 -25.00 -15.65 14.53 33.93%
DPS 0.00 0.00 7.46 0.00 0.00 0.00 7.46 -
NAPS 1.8718 1.8119 1.7542 1.657 1.6506 1.7558 1.8078 2.34%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 1.24 1.14 1.07 1.19 0.88 1.32 1.35 -
P/RPS 4.44 3.38 6.49 8.27 5.27 7.41 3.80 10.92%
P/EPS 5.49 5.22 -43.15 -7.09 -3.49 -8.46 9.25 -29.35%
EY 18.23 19.16 -2.32 -14.10 -28.64 -11.82 10.81 41.63%
DY 0.00 0.00 7.01 0.00 0.00 0.00 5.56 -
P/NAPS 0.66 0.63 0.61 0.72 0.53 0.75 0.74 -7.33%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 20/01/10 28/10/09 23/07/09 23/04/09 15/01/09 23/09/08 30/07/08 -
Price 1.28 1.17 1.17 0.91 0.95 1.17 1.35 -
P/RPS 4.59 3.47 7.10 6.32 5.69 6.57 3.80 13.40%
P/EPS 5.66 5.36 -47.18 -5.43 -3.77 -7.50 9.25 -27.90%
EY 17.66 18.67 -2.12 -18.43 -26.53 -13.33 10.81 38.66%
DY 0.00 0.00 6.41 0.00 0.00 0.00 5.56 -
P/NAPS 0.68 0.64 0.66 0.55 0.57 0.67 0.74 -5.47%

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