[KAF] QoQ Annualized Quarter Result on 30-Nov-2008 [#2]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
15-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -59.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 CAGR
Revenue 40,420 19,735 17,261 19,962 21,528 42,546 40,012 0.71%
PBT 32,928 -1,543 -20,154 -30,156 -18,944 22,787 21,094 36.86%
Tax -6,736 -1,430 30 46 92 -5,301 -4,942 24.38%
NP 26,192 -2,973 -20,124 -30,110 -18,852 17,486 16,152 40.58%
-
NP to SH 26,196 -2,969 -20,120 -30,106 -18,848 17,493 16,158 40.56%
-
Tax Rate 20.46% - - - - 23.26% 23.43% -
Total Cost 14,228 22,708 37,385 50,072 40,380 25,060 23,860 -30.53%
-
Net Worth 218,180 211,229 199,528 198,759 211,423 217,691 216,110 0.67%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 CAGR
Div - 8,978 - - - 8,986 9,852 -
Div Payout % - 0.00% - - - 51.37% 60.98% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 CAGR
Net Worth 218,180 211,229 199,528 198,759 211,423 217,691 216,110 0.67%
NOSH 119,945 119,717 119,952 119,468 120,820 119,815 120,422 -0.27%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 CAGR
NP Margin 64.80% -15.06% -116.58% -150.84% -87.57% 41.10% 40.37% -
ROE 12.01% -1.41% -10.08% -15.15% -8.91% 8.04% 7.48% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 CAGR
RPS 33.70 16.48 14.39 16.71 17.82 35.51 33.23 0.99%
EPS 21.84 -2.48 -16.77 -25.20 -15.60 14.60 13.42 40.93%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 8.18 -
NAPS 1.819 1.7644 1.6634 1.6637 1.7499 1.8169 1.7946 0.95%
Adjusted Per Share Value based on latest NOSH - 120,244
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 CAGR
RPS 33.57 16.39 14.33 16.58 17.88 35.33 33.23 0.71%
EPS 21.75 -2.47 -16.71 -25.00 -15.65 14.53 13.42 40.52%
DPS 0.00 7.46 0.00 0.00 0.00 7.46 8.18 -
NAPS 1.8119 1.7542 1.657 1.6506 1.7558 1.8078 1.7947 0.67%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 31/03/08 -
Price 1.14 1.07 1.19 0.88 1.32 1.35 1.40 -
P/RPS 3.38 6.49 8.27 5.27 7.41 3.80 4.21 -14.33%
P/EPS 5.22 -43.15 -7.09 -3.49 -8.46 9.25 10.43 -38.59%
EY 19.16 -2.32 -14.10 -28.64 -11.82 10.81 9.58 62.97%
DY 0.00 7.01 0.00 0.00 0.00 5.56 5.84 -
P/NAPS 0.63 0.61 0.72 0.53 0.75 0.74 0.78 -13.97%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 CAGR
Date 28/10/09 23/07/09 23/04/09 15/01/09 23/09/08 30/07/08 20/05/08 -
Price 1.17 1.17 0.91 0.95 1.17 1.35 1.43 -
P/RPS 3.47 7.10 6.32 5.69 6.57 3.80 4.30 -14.02%
P/EPS 5.36 -47.18 -5.43 -3.77 -7.50 9.25 10.66 -38.39%
EY 18.67 -2.12 -18.43 -26.53 -13.33 10.81 9.38 62.42%
DY 0.00 6.41 0.00 0.00 0.00 5.56 5.72 -
P/NAPS 0.64 0.66 0.55 0.57 0.67 0.74 0.80 -14.54%

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