[KAF] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -36.37%
YoY- -59.6%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/05/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 23,812 27,745 17,639 12,942 11,817 10,038 9,669 89.17%
PBT 23,608 25,009 19,260 9,256 14,998 15,207 19,726 13.55%
Tax -5,554 -6,047 -4,351 -1,905 -3,441 -3,378 -4,313 19.58%
NP 18,054 18,962 14,909 7,351 11,557 11,829 15,413 11.83%
-
NP to SH 18,059 18,968 14,915 7,355 11,559 11,831 15,412 11.86%
-
Tax Rate 23.53% 24.18% 22.59% 20.58% 22.94% 22.21% 21.86% -
Total Cost 5,758 8,783 2,730 5,591 260 -1,791 -5,744 -
-
Net Worth 205,868 205,832 233,858 212,224 213,274 222,997 224,599 -5.97%
Dividend
31/05/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 46,800 46,800 46,802 4,474 8,934 8,934 13,410 142.08%
Div Payout % 259.15% 246.73% 313.80% 60.84% 77.29% 75.52% 87.02% -
Equity
31/05/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 205,868 205,832 233,858 212,224 213,274 222,997 224,599 -5.97%
NOSH 119,254 119,254 120,421 114,222 113,624 119,320 121,800 -1.48%
Ratio Analysis
31/05/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 75.82% 68.34% 84.52% 56.80% 97.80% 117.84% 159.41% -
ROE 8.77% 9.22% 6.38% 3.47% 5.42% 5.31% 6.86% -
Per Share
31/05/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.97 23.27 14.65 11.33 10.40 8.41 7.94 92.01%
EPS 15.14 15.91 12.39 6.44 10.17 9.92 12.65 13.55%
DPS 39.24 39.24 38.87 3.92 7.86 7.49 11.01 145.71%
NAPS 1.7263 1.726 1.942 1.858 1.877 1.8689 1.844 -4.55%
Adjusted Per Share Value based on latest NOSH - 114,222
31/05/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.77 23.04 14.65 10.75 9.81 8.34 8.03 89.14%
EPS 15.00 15.75 12.39 6.11 9.60 9.83 12.80 11.87%
DPS 38.87 38.87 38.87 3.72 7.42 7.42 11.14 142.05%
NAPS 1.7096 1.7093 1.9421 1.7624 1.7711 1.8519 1.8652 -5.97%
Price Multiplier on Financial Quarter End Date
31/05/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 31/05/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.57 1.71 1.29 1.38 1.33 1.33 1.32 -
P/RPS 7.86 7.35 8.81 12.18 12.79 15.81 16.63 -41.14%
P/EPS 10.37 10.75 10.42 21.43 13.07 13.41 10.43 -0.40%
EY 9.65 9.30 9.60 4.67 7.65 7.46 9.59 0.44%
DY 25.00 22.95 30.13 2.84 5.91 5.63 8.34 117.39%
P/NAPS 0.91 0.99 0.66 0.74 0.71 0.71 0.72 18.01%
Price Multiplier on Announcement Date
31/05/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date - 28/05/07 12/02/07 20/11/06 29/08/06 22/05/06 20/02/06 -
Price 0.00 1.58 1.51 1.38 1.33 1.43 1.43 -
P/RPS 0.00 6.79 10.31 12.18 12.79 17.00 18.01 -
P/EPS 0.00 9.93 12.19 21.43 13.07 14.42 11.30 -
EY 0.00 10.07 8.20 4.67 7.65 6.93 8.85 -
DY 0.00 24.84 25.74 2.84 5.91 5.24 7.70 -
P/NAPS 0.00 0.92 0.78 0.74 0.71 0.77 0.78 -

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