[KAF] YoY TTM Result on 30-Jun-2005 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -5.74%
YoY- 7.48%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 23,442 30,080 11,817 10,974 21,324 8,154 17,391 5.94%
PBT 14,854 28,272 14,998 19,991 18,444 16,641 9,855 8.25%
Tax -3,363 -6,787 -3,441 -4,456 -3,989 -5,004 -2,979 2.37%
NP 11,491 21,485 11,557 15,535 14,455 11,637 6,876 10.43%
-
NP to SH 11,495 21,490 11,559 15,536 14,455 11,637 6,876 10.44%
-
Tax Rate 22.64% 24.01% 22.94% 22.29% 21.63% 30.07% 30.23% -
Total Cost 11,951 8,595 260 -4,561 6,869 -3,483 10,515 2.50%
-
Net Worth 0 212,465 213,274 219,075 206,850 200,861 193,437 -
Dividend
31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 4,472 46,800 8,934 8,950 10,500 7,903 7,498 -9.50%
Div Payout % 38.90% 217.78% 77.29% 57.61% 72.64% 67.91% 109.05% -
Equity
31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 0 212,465 213,274 219,075 206,850 200,861 193,437 -
NOSH 120,513 120,513 113,624 118,100 59,083 59,391 58,777 14.89%
Ratio Analysis
31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 49.02% 71.43% 97.80% 141.56% 67.79% 142.72% 39.54% -
ROE 0.00% 10.11% 5.42% 7.09% 6.99% 5.79% 3.55% -
Per Share
31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 19.45 24.96 10.40 9.29 36.09 13.73 29.59 -7.79%
EPS 9.54 17.83 10.17 13.15 24.47 19.59 11.70 -3.86%
DPS 3.75 38.90 7.86 7.58 17.50 13.20 12.76 -21.08%
NAPS 0.00 1.763 1.877 1.855 3.501 3.382 3.291 -
Adjusted Per Share Value based on latest NOSH - 118,100
31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 19.47 24.98 9.81 9.11 17.71 6.77 14.44 5.94%
EPS 9.55 17.85 9.60 12.90 12.00 9.66 5.71 10.45%
DPS 3.71 38.87 7.42 7.43 8.72 6.56 6.23 -9.53%
NAPS 0.00 1.7644 1.7711 1.8193 1.7178 1.6681 1.6064 -
Price Multiplier on Financial Quarter End Date
31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 31/08/07 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.62 1.71 1.33 1.43 2.93 2.68 2.40 -
P/RPS 8.33 6.85 12.79 15.39 8.12 19.52 8.11 0.51%
P/EPS 16.98 9.59 13.07 10.87 11.98 13.68 20.52 -3.59%
EY 5.89 10.43 7.65 9.20 8.35 7.31 4.87 3.74%
DY 2.31 22.75 5.91 5.30 5.97 4.93 5.32 -14.89%
P/NAPS 0.00 0.97 0.71 0.77 0.84 0.79 0.73 -
Price Multiplier on Announcement Date
31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date - - 29/08/06 30/08/05 26/08/04 20/08/03 28/08/02 -
Price 0.00 0.00 1.33 1.49 2.93 2.97 2.64 -
P/RPS 0.00 0.00 12.79 16.04 8.12 21.63 8.92 -
P/EPS 0.00 0.00 13.07 11.33 11.98 15.16 22.57 -
EY 0.00 0.00 7.65 8.83 8.35 6.60 4.43 -
DY 0.00 0.00 5.91 5.09 5.97 4.44 4.83 -
P/NAPS 0.00 0.00 0.71 0.80 0.84 0.88 0.80 -

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