[KAF] YoY Cumulative 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?
Cumulative Result
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 23,380 12,946 0 27,326 14,427 6,826 9,354 19.40%
PBT 20,403 -15,116 0 17,907 16,373 12,321 13,965 7.61%
Tax -4,456 23 0 -4,071 -4,426 -3,471 -4,046 1.88%
NP 15,947 -15,093 0 13,836 11,947 8,850 9,919 9.63%
-
NP to SH 15,953 -15,090 0 13,841 11,950 8,847 9,919 9.63%
-
Tax Rate 21.84% - - 22.73% 27.03% 28.17% 28.97% -
Total Cost 7,433 28,039 0 13,490 2,480 -2,024 -565 -
-
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 9,002 - - 4,513 42,004 4,484 - -
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 7.22% -7.56% 0.00% 6.44% 5.15% 4.01% 4.61% -
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 19.48 10.79 0.00 22.70 12.07 5.71 15.56 4.44%
EPS 13.29 -12.58 0.00 11.50 10.00 7.40 16.50 -4.10%
DPS 7.50 0.00 0.00 3.75 35.15 3.75 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 19.42 10.75 0.00 22.69 11.98 5.67 7.77 19.40%
EPS 13.25 -12.53 0.00 11.49 9.92 7.35 8.24 9.63%
DPS 7.48 0.00 0.00 3.75 34.88 3.72 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 6.83 11.03 0.00 7.05 10.69 23.13 18.96 -17.93%
P/EPS 10.01 -9.46 0.00 13.91 12.90 17.84 17.88 -10.62%
EY 9.99 -10.57 0.00 7.19 7.75 5.60 5.59 11.89%
DY 5.64 0.00 0.00 2.34 27.25 2.84 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 6.93 8.43 0.00 6.61 12.51 25.05 20.18 -18.69%
P/EPS 10.16 -7.23 0.00 13.04 15.10 19.33 19.03 -11.44%
EY 9.84 -13.82 0.00 7.67 6.62 5.17 5.25 12.93%
DY 5.56 0.00 0.00 2.50 23.28 2.62 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