[KAF] YoY TTM 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- -8.84%
YoY- -233.17%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 CAGR
Revenue 35,522 30,093 30,169 18,814 17,202 17,202 17,639 14.50%
PBT 18,095 30,752 33,977 -11,666 11,689 11,689 19,260 -1.20%
Tax -4,387 -7,324 -5,909 -747 -2,375 -2,375 -4,351 0.15%
NP 13,708 23,428 28,068 -12,413 9,314 9,314 14,909 -1.61%
-
NP to SH 13,714 23,433 28,075 -12,409 9,318 9,318 14,915 -1.61%
-
Tax Rate 24.24% 23.82% 17.39% - 20.32% 20.32% 22.59% -
Total Cost 21,814 6,665 2,101 31,227 7,888 7,888 2,730 49.51%
-
Net Worth 231,125 230,683 220,839 205,152 0 212,748 233,858 -0.22%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 CAGR
Div 9,003 - 17,996 - 4,499 4,499 46,802 -27.31%
Div Payout % 65.65% - 64.10% - 48.29% 48.29% 313.80% -
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 231,125 230,683 220,839 205,152 0 212,748 233,858 -0.22%
NOSH 120,027 119,910 119,949 123,333 119,086 119,086 120,421 -0.06%
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 38.59% 77.85% 93.04% -65.98% 54.14% 54.14% 84.52% -
ROE 5.93% 10.16% 12.71% -6.05% 0.00% 4.38% 6.38% -
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 29.59 25.10 25.15 15.25 14.44 14.44 14.65 14.57%
EPS 11.43 19.54 23.41 -10.06 7.82 7.82 12.39 -1.54%
DPS 7.50 0.00 15.00 0.00 3.75 3.75 38.87 -27.27%
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 29.50 24.99 25.05 15.62 14.29 14.29 14.65 14.50%
EPS 11.39 19.46 23.31 -10.31 7.74 7.74 12.39 -1.61%
DPS 7.48 0.00 14.95 0.00 3.74 3.74 38.87 -27.30%
NAPS 1.9194 1.9157 1.834 1.7037 0.00 1.7668 1.9421 -0.22%
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 6.52 5.74 5.29 7.80 10.80 11.08 8.81 -5.65%
P/EPS 16.89 7.37 5.68 -11.83 19.94 20.45 10.42 9.79%
EY 5.92 13.57 17.60 -8.45 5.02 4.89 9.60 -8.93%
DY 3.89 0.00 11.28 0.00 2.40 2.34 30.13 -32.71%
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 - - 12/02/07 -
Price 1.78 1.40 1.35 0.91 0.00 0.00 1.51 -
P/RPS 6.01 5.58 5.37 5.97 0.00 0.00 10.31 -9.91%
P/EPS 15.58 7.16 5.77 -9.04 0.00 0.00 12.19 4.86%
EY 6.42 13.96 17.34 -11.06 0.00 0.00 8.20 -4.62%
DY 4.21 0.00 11.11 0.00 0.00 0.00 25.74 -29.55%
P/NAPS 0.92 0.73 0.73 0.55 0.00 0.00 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