[KAF] QoQ TTM Result on 28-Feb-2010 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
20-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 9.45%
YoY- 326.25%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 28,277 27,608 30,459 30,169 26,502 24,458 19,735 27.06%
PBT 28,550 27,755 25,910 33,977 30,663 11,425 -1,543 -
Tax -6,742 -6,087 -5,169 -5,909 -5,016 -3,137 -1,430 180.90%
NP 21,808 21,668 20,741 28,068 25,647 8,288 -2,973 -
-
NP to SH 21,816 21,676 20,749 28,075 25,651 8,292 -2,969 -
-
Tax Rate 23.61% 21.93% 19.95% 17.39% 16.36% 27.46% - -
Total Cost 6,469 5,940 9,718 2,101 855 16,170 22,708 -56.67%
-
Net Worth 233,799 226,439 219,296 220,839 225,235 218,180 211,745 6.82%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 8,996 8,996 8,996 17,996 9,000 9,000 9,000 -0.02%
Div Payout % 41.24% 41.50% 43.36% 64.10% 35.09% 108.55% 0.00% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 233,799 226,439 219,296 220,839 225,235 218,180 211,745 6.82%
NOSH 120,100 119,999 120,175 119,949 119,965 119,945 120,009 0.05%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 77.12% 78.48% 68.09% 93.04% 96.77% 33.89% -15.06% -
ROE 9.33% 9.57% 9.46% 12.71% 11.39% 3.80% -1.40% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 23.54 23.01 25.35 25.15 22.09 20.39 16.44 27.01%
EPS 18.16 18.06 17.27 23.41 21.38 6.91 -2.47 -
DPS 7.50 7.50 7.50 15.00 7.50 7.50 7.50 0.00%
NAPS 1.9467 1.887 1.8248 1.8411 1.8775 1.819 1.7644 6.76%
Adjusted Per Share Value based on latest NOSH - 119,949
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 23.48 22.93 25.29 25.05 22.01 20.31 16.39 27.05%
EPS 18.12 18.00 17.23 23.31 21.30 6.89 -2.47 -
DPS 7.47 7.47 7.47 14.95 7.47 7.47 7.47 0.00%
NAPS 1.9416 1.8805 1.8211 1.834 1.8705 1.8119 1.7584 6.82%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 1.45 1.41 1.35 1.33 1.24 1.14 1.07 -
P/RPS 6.16 6.13 5.33 5.29 5.61 5.59 6.51 -3.61%
P/EPS 7.98 7.81 7.82 5.68 5.80 16.49 -43.25 -
EY 12.53 12.81 12.79 17.60 17.24 6.06 -2.31 -
DY 5.17 5.32 5.56 11.28 6.05 6.58 7.01 -18.35%
P/NAPS 0.74 0.75 0.74 0.72 0.66 0.63 0.61 13.73%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 19/01/11 28/10/10 20/07/10 20/04/10 20/01/10 28/10/09 23/07/09 -
Price 1.48 1.43 1.30 1.35 1.28 1.17 1.17 -
P/RPS 6.29 6.22 5.13 5.37 5.79 5.74 7.11 -7.83%
P/EPS 8.15 7.92 7.53 5.77 5.99 16.92 -47.29 -
EY 12.27 12.63 13.28 17.34 16.70 5.91 -2.11 -
DY 5.07 5.24 5.77 11.11 5.86 6.41 6.41 -14.46%
P/NAPS 0.76 0.76 0.71 0.73 0.68 0.64 0.66 9.85%

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