[KAF] YoY TTM Result on 31-Aug-2010 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- 4.47%
YoY- 161.41%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 41,762 35,966 34,509 27,608 24,458 14,734 23,442 10.09%
PBT 24,800 19,820 19,031 27,755 11,425 -3,306 14,854 8.90%
Tax -6,421 -4,352 -5,420 -6,087 -3,137 -437 -3,363 11.37%
NP 18,379 15,468 13,611 21,668 8,288 -3,743 11,491 8.13%
-
NP to SH 18,262 15,474 13,617 21,676 8,292 -3,741 11,495 8.01%
-
Tax Rate 25.89% 21.96% 28.48% 21.93% 27.46% - 22.64% -
Total Cost 23,383 20,498 20,898 5,940 16,170 18,477 11,951 11.82%
-
Net Worth 232,584 235,350 227,264 226,439 218,180 211,423 0 -
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 8,923 9,003 - 8,996 9,000 4,551 4,472 12.19%
Div Payout % 48.87% 58.18% - 41.50% 108.55% 0.00% 38.90% -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 232,584 235,350 227,264 226,439 218,180 211,423 0 -
NOSH 120,000 120,034 120,373 119,999 119,945 120,820 120,513 -0.07%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 44.01% 43.01% 39.44% 78.48% 33.89% -25.40% 49.02% -
ROE 7.85% 6.57% 5.99% 9.57% 3.80% -1.77% 0.00% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 34.80 29.96 28.67 23.01 20.39 12.19 19.45 10.17%
EPS 15.22 12.89 11.31 18.06 6.91 -3.10 9.54 8.08%
DPS 7.44 7.50 0.00 7.50 7.50 3.75 3.75 12.08%
NAPS 1.9382 1.9607 1.888 1.887 1.819 1.7499 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,999
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 34.68 29.87 28.66 22.93 20.31 12.24 19.47 10.08%
EPS 15.17 12.85 11.31 18.00 6.89 -3.11 9.55 8.01%
DPS 7.41 7.48 0.00 7.47 7.47 3.78 3.71 12.20%
NAPS 1.9315 1.9545 1.8873 1.8805 1.8119 1.7558 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 1.62 1.78 1.35 1.41 1.14 1.32 1.62 -
P/RPS 4.65 5.94 4.71 6.13 5.59 10.82 8.33 -9.25%
P/EPS 10.65 13.81 11.93 7.81 16.49 -42.63 16.98 -7.47%
EY 9.39 7.24 8.38 12.81 6.06 -2.35 5.89 8.07%
DY 4.59 4.21 0.00 5.32 6.58 2.84 2.31 12.11%
P/NAPS 0.84 0.91 0.72 0.75 0.63 0.75 0.00 -
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 23/10/13 24/10/12 20/10/11 28/10/10 28/10/09 - - -
Price 1.81 1.62 1.32 1.43 1.17 0.00 0.00 -
P/RPS 5.20 5.41 4.60 6.22 5.74 0.00 0.00 -
P/EPS 11.89 12.57 11.67 7.92 16.92 0.00 0.00 -
EY 8.41 7.96 8.57 12.63 5.91 0.00 0.00 -
DY 4.11 4.63 0.00 5.24 6.41 0.00 0.00 -
P/NAPS 0.93 0.83 0.70 0.76 0.64 0.00 0.00 -

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