[KAF] QoQ Annualized Quarter Result on 30-Nov-2009 [#2]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 3.57%
YoY- 190.12%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized 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 29,016 25,643 31,173 33,496 40,420 19,735 17,261 41.24%
PBT 40,308 25,909 27,204 34,254 32,928 -1,543 -20,154 -
Tax -10,408 -5,169 -5,941 -7,126 -6,736 -1,430 30 -
NP 29,900 20,740 21,262 27,128 26,192 -2,973 -20,124 -
-
NP to SH 29,904 20,748 21,270 27,132 26,196 -2,969 -20,120 -
-
Tax Rate 25.82% 19.95% 21.84% 20.80% 20.46% - - -
Total Cost -884 4,903 9,910 6,368 14,228 22,708 37,385 -
-
Net Worth 226,439 219,102 221,001 225,399 218,180 211,229 199,528 8.77%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - 9,005 12,003 - - 8,978 - -
Div Payout % - 43.40% 56.43% - - 0.00% - -
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 226,439 219,102 221,001 225,399 218,180 211,229 199,528 8.77%
NOSH 119,999 120,069 120,037 120,053 119,945 119,717 119,952 0.02%
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% 80.88% 68.21% 80.99% 64.80% -15.06% -116.58% -
ROE 13.21% 9.47% 9.62% 12.04% 12.01% -1.41% -10.08% -
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 24.18 21.36 25.97 27.90 33.70 16.48 14.39 41.20%
EPS 24.92 17.28 17.72 22.60 21.84 -2.48 -16.77 -
DPS 0.00 7.50 10.00 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 24.10 21.30 25.89 27.82 33.57 16.39 14.33 41.28%
EPS 24.83 17.23 17.66 22.53 21.75 -2.47 -16.71 -
DPS 0.00 7.48 9.97 0.00 0.00 7.46 0.00 -
NAPS 1.8805 1.8195 1.8353 1.8718 1.8119 1.7542 1.657 8.77%
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 5.83 6.32 5.12 4.44 3.38 6.49 8.27 -20.74%
P/EPS 5.66 7.81 7.51 5.49 5.22 -43.15 -7.09 -
EY 17.67 12.80 13.32 18.23 19.16 -2.32 -14.10 -
DY 0.00 5.56 7.52 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 5.91 6.09 5.20 4.59 3.47 7.10 6.32 -4.36%
P/EPS 5.74 7.52 7.62 5.66 5.36 -47.18 -5.43 -
EY 17.43 13.29 13.13 17.66 18.67 -2.12 -18.43 -
DY 0.00 5.77 7.41 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