[KAF] YoY Cumulative Quarter Result on 28-Feb-2009 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -0.25%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 CAGR
Revenue 28,034 23,014 23,380 12,946 0 27,326 14,427 13.71%
PBT 17,177 25,248 20,403 -15,116 0 17,907 16,373 0.93%
Tax -4,308 -6,611 -4,456 23 0 -4,071 -4,426 -0.52%
NP 12,869 18,637 15,947 -15,093 0 13,836 11,947 1.44%
-
NP to SH 12,872 18,640 15,953 -15,090 0 13,841 11,950 1.44%
-
Tax Rate 25.08% 26.18% 21.84% - - 22.73% 27.03% -
Total Cost 15,165 4,377 7,433 28,039 0 13,490 2,480 41.96%
-
Net Worth 231,215 230,917 221,001 199,528 0 215,016 232,069 -0.07%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 CAGR
Div 9,005 9,002 9,002 - - 4,513 42,004 -25.77%
Div Payout % 69.96% 48.30% 56.43% - - 32.61% 351.50% -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 CAGR
Net Worth 231,215 230,917 221,001 199,528 0 215,016 232,069 -0.07%
NOSH 120,074 120,032 120,037 119,952 120,356 120,356 119,500 0.09%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 CAGR
NP Margin 45.90% 80.98% 68.21% -116.58% 0.00% 50.63% 82.81% -
ROE 5.57% 8.07% 7.22% -7.56% 0.00% 6.44% 5.15% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 CAGR
RPS 23.35 19.17 19.48 10.79 0.00 22.70 12.07 13.62%
EPS 10.72 15.53 13.29 -12.58 0.00 11.50 10.00 1.35%
DPS 7.50 7.50 7.50 0.00 0.00 3.75 35.15 -25.84%
NAPS 1.9256 1.9238 1.8411 1.6634 0.00 1.7865 1.942 -0.16%
Adjusted Per Share Value based on latest NOSH - 123,333
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 CAGR
RPS 23.28 19.11 19.42 10.75 0.00 22.69 11.98 13.72%
EPS 10.69 15.48 13.25 -12.53 0.00 11.49 9.92 1.45%
DPS 7.48 7.48 7.48 0.00 0.00 3.75 34.88 -25.76%
NAPS 1.9201 1.9177 1.8353 1.657 0.00 1.7856 1.9272 -0.07%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 31/12/07 29/12/06 -
Price 1.93 1.44 1.33 1.19 1.56 1.60 1.29 -
P/RPS 8.27 7.51 6.83 11.03 0.00 7.05 10.69 -4.84%
P/EPS 18.00 9.27 10.01 -9.46 0.00 13.91 12.90 6.65%
EY 5.55 10.78 9.99 -10.57 0.00 7.19 7.75 -6.25%
DY 3.89 5.21 5.64 0.00 0.00 2.34 27.25 -31.39%
P/NAPS 1.00 0.75 0.72 0.72 0.00 0.90 0.66 8.37%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 CAGR
Date 23/04/12 25/04/11 20/04/10 23/04/09 - 25/02/08 12/02/07 -
Price 1.78 1.40 1.35 0.91 0.00 1.50 1.51 -
P/RPS 7.62 7.30 6.93 8.43 0.00 6.61 12.51 -9.14%
P/EPS 16.60 9.02 10.16 -7.23 0.00 13.04 15.10 1.84%
EY 6.02 11.09 9.84 -13.82 0.00 7.67 6.62 -1.82%
DY 4.21 5.36 5.56 0.00 0.00 2.50 23.28 -28.17%
P/NAPS 0.92 0.73 0.73 0.55 0.00 0.84 0.78 3.24%

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