[KAF] QoQ Annualized Quarter Result on 31-May-2010 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
20-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -2.46%
YoY- 798.82%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 30,685 29,132 29,016 25,643 31,173 33,496 40,420 -16.82%
PBT 33,664 39,540 40,308 25,909 27,204 34,254 32,928 1.48%
Tax -8,814 -10,272 -10,408 -5,169 -5,941 -7,126 -6,736 19.69%
NP 24,849 29,268 29,900 20,740 21,262 27,128 26,192 -3.45%
-
NP to SH 24,853 29,272 29,904 20,748 21,270 27,132 26,196 -3.45%
-
Tax Rate 26.18% 25.98% 25.82% 19.95% 21.84% 20.80% 20.46% -
Total Cost 5,836 -136 -884 4,903 9,910 6,368 14,228 -44.88%
-
Net Worth 230,917 233,540 226,439 219,102 221,001 225,399 218,180 3.86%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 12,003 17,995 - 9,005 12,003 - - -
Div Payout % 48.30% 61.48% - 43.40% 56.43% - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 230,917 233,540 226,439 219,102 221,001 225,399 218,180 3.86%
NOSH 120,032 119,967 119,999 120,069 120,037 120,053 119,945 0.04%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 80.98% 100.47% 103.05% 80.88% 68.21% 80.99% 64.80% -
ROE 10.76% 12.53% 13.21% 9.47% 9.62% 12.04% 12.01% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 25.56 24.28 24.18 21.36 25.97 27.90 33.70 -16.87%
EPS 20.71 24.40 24.92 17.28 17.72 22.60 21.84 -3.48%
DPS 10.00 15.00 0.00 7.50 10.00 0.00 0.00 -
NAPS 1.9238 1.9467 1.887 1.8248 1.8411 1.8775 1.819 3.81%
Adjusted Per Share Value based on latest NOSH - 120,175
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 25.48 24.19 24.10 21.30 25.89 27.82 33.57 -16.83%
EPS 20.64 24.31 24.83 17.23 17.66 22.53 21.75 -3.44%
DPS 9.97 14.94 0.00 7.48 9.97 0.00 0.00 -
NAPS 1.9177 1.9394 1.8805 1.8195 1.8353 1.8718 1.8119 3.86%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 1.44 1.45 1.41 1.35 1.33 1.24 1.14 -
P/RPS 5.63 5.97 5.83 6.32 5.12 4.44 3.38 40.64%
P/EPS 6.95 5.94 5.66 7.81 7.51 5.49 5.22 21.08%
EY 14.38 16.83 17.67 12.80 13.32 18.23 19.16 -17.45%
DY 6.94 10.34 0.00 5.56 7.52 0.00 0.00 -
P/NAPS 0.75 0.74 0.75 0.74 0.72 0.66 0.63 12.36%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 25/04/11 19/01/11 28/10/10 20/07/10 20/04/10 20/01/10 28/10/09 -
Price 1.40 1.48 1.43 1.30 1.35 1.28 1.17 -
P/RPS 5.48 6.09 5.91 6.09 5.20 4.59 3.47 35.72%
P/EPS 6.76 6.07 5.74 7.52 7.62 5.66 5.36 16.78%
EY 14.79 16.49 17.43 13.29 13.13 17.66 18.67 -14.42%
DY 7.14 10.14 0.00 5.77 7.41 0.00 0.00 -
P/NAPS 0.73 0.76 0.76 0.71 0.73 0.68 0.64 9.19%

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