[KAF] YoY TTM 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- 12.28%
YoY- -37.53%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 30,169 18,814 17,202 17,202 17,639 9,669 15,423 13.87%
PBT 33,977 -11,666 11,689 11,689 19,260 19,726 16,548 14.94%
Tax -5,909 -747 -2,375 -2,375 -4,351 -4,313 -3,438 11.05%
NP 28,068 -12,413 9,314 9,314 14,909 15,413 13,110 15.88%
-
NP to SH 28,075 -12,409 9,318 9,318 14,915 15,412 13,110 15.88%
-
Tax Rate 17.39% - 20.32% 20.32% 22.59% 21.86% 20.78% -
Total Cost 2,101 31,227 7,888 7,888 2,730 -5,744 2,313 -1.84%
-
Net Worth 220,839 205,152 0 212,748 233,858 224,599 215,027 0.51%
Dividend
28/02/10 28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 17,996 - 4,499 4,499 46,802 13,410 4,516 30.69%
Div Payout % 64.10% - 48.29% 48.29% 313.80% 87.02% 34.45% -
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 220,839 205,152 0 212,748 233,858 224,599 215,027 0.51%
NOSH 119,949 123,333 119,086 119,086 120,421 121,800 60,080 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 93.04% -65.98% 54.14% 54.14% 84.52% 159.41% 85.00% -
ROE 12.71% -6.05% 0.00% 4.38% 6.38% 6.86% 6.10% -
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 25.15 15.25 14.44 14.44 14.65 7.94 25.67 -0.39%
EPS 23.41 -10.06 7.82 7.82 12.39 12.65 21.82 1.37%
DPS 15.00 0.00 3.75 3.75 38.87 11.01 7.50 14.36%
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 25.05 15.62 14.29 14.29 14.65 8.03 12.81 13.86%
EPS 23.31 -10.31 7.74 7.74 12.39 12.80 10.89 15.87%
DPS 14.95 0.00 3.74 3.74 38.87 11.14 3.75 30.70%
NAPS 1.834 1.7037 0.00 1.7668 1.9421 1.8652 1.7857 0.51%
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 5.29 7.80 10.80 11.08 8.81 16.63 11.49 -13.94%
P/EPS 5.68 -11.83 19.94 20.45 10.42 10.43 13.52 -15.45%
EY 17.60 -8.45 5.02 4.89 9.60 9.59 7.40 18.26%
DY 11.28 0.00 2.40 2.34 30.13 8.34 2.54 33.46%
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 - - 12/02/07 20/02/06 18/02/05 -
Price 1.35 0.91 0.00 0.00 1.51 1.43 3.14 -
P/RPS 5.37 5.97 0.00 0.00 10.31 18.01 12.23 -14.73%
P/EPS 5.77 -9.04 0.00 0.00 12.19 11.30 14.39 -16.21%
EY 17.34 -11.06 0.00 0.00 8.20 8.85 6.95 19.36%
DY 11.11 0.00 0.00 0.00 25.74 7.70 2.39 34.65%
P/NAPS 0.73 0.55 0.00 0.00 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