[KAF] QoQ Quarter Result on 30-Jun-2006 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -69.53%
YoY- -23.03%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 13,318 6,638 3,856 3,933 3,212 1,941 2,731 187.84%
PBT 8,636 13,418 1,554 1,401 2,887 3,414 7,296 11.90%
Tax -1,603 -3,424 -527 -493 93 -978 -2,063 -15.49%
NP 7,033 9,994 1,027 908 2,980 2,436 5,233 21.80%
-
NP to SH 7,036 9,995 1,028 909 2,983 2,435 5,232 21.85%
-
Tax Rate 18.56% 25.52% 33.91% 35.19% -3.22% 28.65% 28.28% -
Total Cost 6,285 -3,356 2,829 3,025 232 -495 -2,502 -
-
Net Worth 205,832 233,858 212,224 213,274 222,997 224,599 219,429 -4.17%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 4,472 42,328 - - 4,474 - 4,459 0.19%
Div Payout % 63.56% 423.49% - - 150.00% - 85.24% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 205,832 233,858 212,224 213,274 222,997 224,599 219,429 -4.17%
NOSH 119,254 120,421 114,222 113,624 119,320 121,800 118,931 0.18%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 52.81% 150.56% 26.63% 23.09% 92.78% 125.50% 191.61% -
ROE 3.42% 4.27% 0.48% 0.43% 1.34% 1.08% 2.38% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.17 5.51 3.38 3.46 2.69 1.59 2.30 187.05%
EPS 5.90 8.30 0.90 0.80 2.50 2.00 4.40 21.62%
DPS 3.75 35.15 0.00 0.00 3.75 0.00 3.75 0.00%
NAPS 1.726 1.942 1.858 1.877 1.8689 1.844 1.845 -4.35%
Adjusted Per Share Value based on latest NOSH - 113,624
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.06 5.51 3.20 3.27 2.67 1.61 2.27 187.67%
EPS 5.84 8.30 0.85 0.75 2.48 2.02 4.34 21.90%
DPS 3.71 35.15 0.00 0.00 3.72 0.00 3.70 0.18%
NAPS 1.7093 1.9421 1.7624 1.7711 1.8519 1.8652 1.8222 -4.17%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.71 1.29 1.38 1.33 1.33 1.32 1.40 -
P/RPS 15.31 23.40 40.88 38.42 49.41 82.83 60.97 -60.23%
P/EPS 28.98 15.54 153.33 166.25 53.20 66.03 31.82 -6.04%
EY 3.45 6.43 0.65 0.60 1.88 1.51 3.14 6.48%
DY 2.19 27.25 0.00 0.00 2.82 0.00 2.68 -12.60%
P/NAPS 0.99 0.66 0.74 0.71 0.71 0.72 0.76 19.29%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 12/02/07 20/11/06 29/08/06 22/05/06 20/02/06 28/10/05 -
Price 1.58 1.51 1.38 1.33 1.43 1.43 1.35 -
P/RPS 14.15 27.39 40.88 38.42 53.12 89.73 58.79 -61.34%
P/EPS 26.78 18.19 153.33 166.25 57.20 71.53 30.69 -8.69%
EY 3.73 5.50 0.65 0.60 1.75 1.40 3.26 9.40%
DY 2.37 23.28 0.00 0.00 2.62 0.00 2.78 -10.09%
P/NAPS 0.92 0.78 0.74 0.71 0.77 0.78 0.73 16.69%

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