[KAF] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -15.34%
YoY- 17.56%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 12,942 11,817 10,038 9,669 10,953 10,974 12,196 4.03%
PBT 9,256 14,998 15,207 19,726 23,694 19,991 21,370 -42.72%
Tax -1,905 -3,441 -3,378 -4,313 -5,490 -4,456 -4,888 -46.61%
NP 7,351 11,557 11,829 15,413 18,204 15,535 16,482 -41.59%
-
NP to SH 7,355 11,559 11,831 15,412 18,204 15,536 16,482 -41.57%
-
Tax Rate 20.58% 22.94% 22.21% 21.86% 23.17% 22.29% 22.87% -
Total Cost 5,591 260 -1,791 -5,744 -7,251 -4,561 -4,286 -
-
Net Worth 212,224 213,274 222,997 224,599 219,429 219,075 220,073 -2.38%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,474 8,934 8,934 13,410 13,410 8,950 8,950 -36.98%
Div Payout % 60.84% 77.29% 75.52% 87.02% 73.67% 57.61% 54.31% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 212,224 213,274 222,997 224,599 219,429 219,075 220,073 -2.38%
NOSH 114,222 113,624 119,320 121,800 118,931 118,100 119,345 -2.88%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 56.80% 97.80% 117.84% 159.41% 166.20% 141.56% 135.14% -
ROE 3.47% 5.42% 5.31% 6.86% 8.30% 7.09% 7.49% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.33 10.40 8.41 7.94 9.21 9.29 10.22 7.10%
EPS 6.44 10.17 9.92 12.65 15.31 13.15 13.81 -39.83%
DPS 3.92 7.86 7.49 11.01 11.28 7.58 7.50 -35.08%
NAPS 1.858 1.877 1.8689 1.844 1.845 1.855 1.844 0.50%
Adjusted Per Share Value based on latest NOSH - 121,800
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.75 9.81 8.34 8.03 9.10 9.11 10.13 4.03%
EPS 6.11 9.60 9.83 12.80 15.12 12.90 13.69 -41.56%
DPS 3.72 7.42 7.42 11.14 11.14 7.43 7.43 -36.92%
NAPS 1.7624 1.7711 1.8519 1.8652 1.8222 1.8193 1.8276 -2.39%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.38 1.33 1.33 1.32 1.40 1.43 1.39 -
P/RPS 12.18 12.79 15.81 16.63 15.20 15.39 13.60 -7.08%
P/EPS 21.43 13.07 13.41 10.43 9.15 10.87 10.06 65.48%
EY 4.67 7.65 7.46 9.59 10.93 9.20 9.94 -39.53%
DY 2.84 5.91 5.63 8.34 8.05 5.30 5.40 -34.81%
P/NAPS 0.74 0.71 0.71 0.72 0.76 0.77 0.75 -0.89%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 29/08/06 22/05/06 20/02/06 28/10/05 30/08/05 27/05/05 -
Price 1.38 1.33 1.43 1.43 1.35 1.49 1.39 -
P/RPS 12.18 12.79 17.00 18.01 14.66 16.04 13.60 -7.08%
P/EPS 21.43 13.07 14.42 11.30 8.82 11.33 10.06 65.48%
EY 4.67 7.65 6.93 8.85 11.34 8.83 9.94 -39.53%
DY 2.84 5.91 5.24 7.70 8.35 5.09 5.40 -34.81%
P/NAPS 0.74 0.71 0.77 0.78 0.73 0.80 0.75 -0.89%

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