[KAF] QoQ Quarter Result on 30-Jun-2005 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -82.01%
YoY- -44.48%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 3,212 1,941 2,731 2,154 2,843 3,225 2,752 10.86%
PBT 2,887 3,414 7,296 1,610 7,406 7,382 3,593 -13.58%
Tax 93 -978 -2,063 -430 -842 -2,155 -1,029 -
NP 2,980 2,436 5,233 1,180 6,564 5,227 2,564 10.55%
-
NP to SH 2,983 2,435 5,232 1,181 6,564 5,227 2,564 10.62%
-
Tax Rate -3.22% 28.65% 28.28% 26.71% 11.37% 29.19% 28.64% -
Total Cost 232 -495 -2,502 974 -3,721 -2,002 188 15.06%
-
Net Worth 222,997 224,599 219,429 219,075 220,073 215,027 208,161 4.70%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 4,474 - 4,459 - 8,950 - - -
Div Payout % 150.00% - 85.24% - 136.36% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 222,997 224,599 219,429 219,075 220,073 215,027 208,161 4.70%
NOSH 119,320 121,800 118,931 118,100 119,345 60,080 59,627 58.86%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 92.78% 125.50% 191.61% 54.78% 230.88% 162.08% 93.17% -
ROE 1.34% 1.08% 2.38% 0.54% 2.98% 2.43% 1.23% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.69 1.59 2.30 1.82 2.38 5.37 4.62 -30.29%
EPS 2.50 2.00 4.40 1.00 5.50 8.70 4.30 -30.36%
DPS 3.75 0.00 3.75 0.00 7.50 0.00 0.00 -
NAPS 1.8689 1.844 1.845 1.855 1.844 3.579 3.491 -34.09%
Adjusted Per Share Value based on latest NOSH - 118,100
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.67 1.61 2.27 1.79 2.36 2.68 2.29 10.78%
EPS 2.48 2.02 4.34 0.98 5.45 4.34 2.13 10.68%
DPS 3.72 0.00 3.70 0.00 7.43 0.00 0.00 -
NAPS 1.8519 1.8652 1.8222 1.8193 1.8276 1.7857 1.7287 4.70%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.33 1.32 1.40 1.43 1.39 2.95 2.95 -
P/RPS 49.41 82.83 60.97 78.40 58.35 54.96 63.92 -15.78%
P/EPS 53.20 66.03 31.82 143.00 25.27 33.91 68.60 -15.60%
EY 1.88 1.51 3.14 0.70 3.96 2.95 1.46 18.37%
DY 2.82 0.00 2.68 0.00 5.40 0.00 0.00 -
P/NAPS 0.71 0.72 0.76 0.77 0.75 0.82 0.85 -11.31%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 20/02/06 28/10/05 30/08/05 27/05/05 18/02/05 24/11/04 -
Price 1.43 1.43 1.35 1.49 1.39 3.14 3.02 -
P/RPS 53.12 89.73 58.79 81.69 58.35 58.50 65.43 -12.98%
P/EPS 57.20 71.53 30.69 149.00 25.27 36.09 70.23 -12.79%
EY 1.75 1.40 3.26 0.67 3.96 2.77 1.42 14.96%
DY 2.62 0.00 2.78 0.00 5.40 0.00 0.00 -
P/NAPS 0.77 0.78 0.73 0.80 0.75 0.88 0.87 -7.82%

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