[KAF] YoY Quarter Result on 31-Mar-2006 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 22.51%
YoY- -54.56%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Quarter Result
31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 7,079 6,789 5,868 3,212 2,843 6,070 1,715 21.85%
PBT 5,506 13,573 3,450 2,887 7,406 2,584 6,999 -3.28%
Tax -713 -1,453 -770 93 -842 608 -2,156 -14.29%
NP 4,793 12,120 2,680 2,980 6,564 3,192 4,843 -0.14%
-
NP to SH 4,795 12,121 2,681 2,983 6,564 3,192 4,843 -0.13%
-
Tax Rate 12.95% 10.71% 22.32% -3.22% 11.37% -23.53% 30.80% -
Total Cost 2,286 -5,331 3,188 232 -3,721 2,878 -3,128 -
-
Net Worth 219,296 211,745 221,414 222,997 220,073 208,624 199,340 1.33%
Dividend
31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 9,000 - 4,474 8,950 4,516 4,484 -
Div Payout % - 74.26% - 150.00% 136.36% 141.51% 92.59% -
Equity
31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 219,296 211,745 221,414 222,997 220,073 208,624 199,340 1.33%
NOSH 120,175 120,009 121,863 119,320 119,345 60,226 59,790 10.22%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 67.71% 178.52% 45.67% 92.78% 230.88% 52.59% 282.39% -
ROE 2.19% 5.72% 1.21% 1.34% 2.98% 1.53% 2.43% -
Per Share
31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 5.89 5.66 4.82 2.69 2.38 10.08 2.87 10.54%
EPS 3.99 10.10 2.20 2.50 5.50 5.30 8.10 -9.40%
DPS 0.00 7.50 0.00 3.75 7.50 7.50 7.50 -
NAPS 1.8248 1.7644 1.8169 1.8689 1.844 3.464 3.334 -8.05%
Adjusted Per Share Value based on latest NOSH - 119,320
31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 5.88 5.64 4.87 2.67 2.36 5.04 1.42 21.90%
EPS 3.98 10.07 2.23 2.48 5.45 2.65 4.02 -0.13%
DPS 0.00 7.47 0.00 3.72 7.43 3.75 3.72 -
NAPS 1.8211 1.7584 1.8387 1.8519 1.8276 1.7325 1.6554 1.33%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/05/10 29/05/09 30/05/08 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.35 1.07 1.35 1.33 1.39 3.22 2.38 -
P/RPS 22.92 18.91 0.00 49.41 58.35 31.95 82.97 -16.41%
P/EPS 33.83 10.59 0.00 53.20 25.27 60.75 29.38 1.98%
EY 2.96 9.44 0.00 1.88 3.96 1.65 3.40 -1.91%
DY 0.00 7.01 0.00 2.82 5.40 2.33 3.15 -
P/NAPS 0.74 0.61 0.74 0.71 0.75 0.93 0.71 0.57%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 20/07/10 23/07/09 30/07/08 22/05/06 27/05/05 24/05/04 30/05/03 -
Price 1.30 1.17 1.35 1.43 1.39 3.30 2.40 -
P/RPS 22.07 20.68 0.00 53.12 58.35 32.74 83.67 -16.95%
P/EPS 32.58 11.58 0.00 57.20 25.27 62.26 29.63 1.33%
EY 3.07 8.63 0.00 1.75 3.96 1.61 3.38 -1.33%
DY 0.00 6.41 0.00 2.62 5.40 2.27 3.13 -
P/NAPS 0.71 0.66 0.74 0.77 0.75 0.95 0.72 -0.19%

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