[KAF] QoQ TTM 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- -2.3%
YoY- -25.6%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 27,745 17,639 12,942 11,817 10,038 9,669 10,953 85.92%
PBT 25,009 19,260 9,256 14,998 15,207 19,726 23,694 3.66%
Tax -6,047 -4,351 -1,905 -3,441 -3,378 -4,313 -5,490 6.66%
NP 18,962 14,909 7,351 11,557 11,829 15,413 18,204 2.75%
-
NP to SH 18,968 14,915 7,355 11,559 11,831 15,412 18,204 2.78%
-
Tax Rate 24.18% 22.59% 20.58% 22.94% 22.21% 21.86% 23.17% -
Total Cost 8,783 2,730 5,591 260 -1,791 -5,744 -7,251 -
-
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 46,800 46,802 4,474 8,934 8,934 13,410 13,410 130.25%
Div Payout % 246.73% 313.80% 60.84% 77.29% 75.52% 87.02% 73.67% -
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 68.34% 84.52% 56.80% 97.80% 117.84% 159.41% 166.20% -
ROE 9.22% 6.38% 3.47% 5.42% 5.31% 6.86% 8.30% -
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 23.27 14.65 11.33 10.40 8.41 7.94 9.21 85.61%
EPS 15.91 12.39 6.44 10.17 9.92 12.65 15.31 2.59%
DPS 39.24 38.87 3.92 7.86 7.49 11.01 11.28 129.76%
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 23.04 14.65 10.75 9.81 8.34 8.03 9.10 85.86%
EPS 15.75 12.39 6.11 9.60 9.83 12.80 15.12 2.76%
DPS 38.87 38.87 3.72 7.42 7.42 11.14 11.14 130.22%
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 7.35 8.81 12.18 12.79 15.81 16.63 15.20 -38.42%
P/EPS 10.75 10.42 21.43 13.07 13.41 10.43 9.15 11.35%
EY 9.30 9.60 4.67 7.65 7.46 9.59 10.93 -10.21%
DY 22.95 30.13 2.84 5.91 5.63 8.34 8.05 101.18%
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 6.79 10.31 12.18 12.79 17.00 18.01 14.66 -40.16%
P/EPS 9.93 12.19 21.43 13.07 14.42 11.30 8.82 8.23%
EY 10.07 8.20 4.67 7.65 6.93 8.85 11.34 -7.61%
DY 24.84 25.74 2.84 5.91 5.24 7.70 8.35 106.98%
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