[KAF] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ--%
YoY- 15.82%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 31,173 17,261 0 36,434 19,236 9,101 12,472 19.40%
PBT 27,204 -20,154 0 23,876 21,830 16,428 18,620 7.61%
Tax -5,941 30 0 -5,428 -5,901 -4,628 -5,394 1.88%
NP 21,262 -20,124 0 18,448 15,929 11,800 13,225 9.62%
-
NP to SH 21,270 -20,120 0 18,454 15,933 11,796 13,225 9.63%
-
Tax Rate 21.84% - - 22.73% 27.03% 28.17% 28.97% -
Total Cost 9,910 37,385 0 17,986 3,306 -2,698 -753 -
-
Net Worth 221,001 199,528 0 215,016 232,069 220,532 215,152 0.52%
Dividend
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 12,003 - - 6,017 56,005 5,979 - -
Div Payout % 56.43% - - 32.61% 351.50% 50.69% - -
Equity
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 221,001 199,528 0 215,016 232,069 220,532 215,152 0.52%
NOSH 120,037 119,952 120,356 120,356 119,500 119,594 60,115 14.32%
Ratio Analysis
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 68.21% -116.58% 0.00% 50.63% 82.81% 129.65% 106.04% -
ROE 9.62% -10.08% 0.00% 8.58% 6.87% 5.35% 6.15% -
Per Share
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 25.97 14.39 0.00 30.27 16.10 7.61 20.75 4.44%
EPS 17.72 -16.77 0.00 15.33 13.33 9.87 22.00 -4.10%
DPS 10.00 0.00 0.00 5.00 46.87 5.00 0.00 -
NAPS 1.8411 1.6634 0.00 1.7865 1.942 1.844 3.579 -12.07%
Adjusted Per Share Value based on latest NOSH - 119,086
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 25.89 14.33 0.00 30.26 15.97 7.56 10.36 19.40%
EPS 17.66 -16.71 0.00 15.33 13.23 9.80 10.98 9.63%
DPS 9.97 0.00 0.00 5.00 46.51 4.97 0.00 -
NAPS 1.8353 1.657 0.00 1.7856 1.9272 1.8314 1.7867 0.52%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/10 27/02/09 29/02/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.33 1.19 1.56 1.60 1.29 1.32 2.95 -
P/RPS 5.12 8.27 0.00 5.29 8.01 17.35 14.22 -17.94%
P/EPS 7.51 -7.09 0.00 10.43 9.67 13.38 13.41 -10.61%
EY 13.32 -14.10 0.00 9.58 10.34 7.47 7.46 11.87%
DY 7.52 0.00 0.00 3.13 36.33 3.79 0.00 -
P/NAPS 0.72 0.72 0.00 0.90 0.66 0.72 0.82 -2.48%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 20/04/10 23/04/09 - 25/02/08 12/02/07 20/02/06 18/02/05 -
Price 1.35 0.91 0.00 1.50 1.51 1.43 3.14 -
P/RPS 5.20 6.32 0.00 4.96 9.38 18.79 15.13 -18.68%
P/EPS 7.62 -5.43 0.00 9.78 11.33 14.50 14.27 -11.43%
EY 13.13 -18.43 0.00 10.22 8.83 6.90 7.01 12.92%
DY 7.41 0.00 0.00 3.33 31.04 3.50 0.00 -
P/NAPS 0.73 0.55 0.00 0.84 0.78 0.78 0.88 -3.55%

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