[KAF] YoY TTM 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- -23.24%
YoY- -28.22%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/05/10 31/05/09 31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 30,459 19,735 17,074 10,038 12,196 20,263 10,558 15.91%
PBT 25,910 -1,543 7,836 15,207 21,370 19,305 13,594 9.40%
Tax -5,169 -1,430 -1,391 -3,378 -4,888 -4,245 -4,160 3.07%
NP 20,741 -2,973 6,445 11,829 16,482 15,060 9,434 11.60%
-
NP to SH 20,749 -2,969 6,449 11,831 16,482 15,060 9,434 11.61%
-
Tax Rate 19.95% - 17.75% 22.21% 22.87% 21.99% 30.60% -
Total Cost 9,718 22,708 10,629 -1,791 -4,286 5,203 1,124 35.08%
-
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 8,996 9,000 4,551 8,934 8,950 10,500 7,903 1.82%
Div Payout % 43.36% 0.00% 70.58% 75.52% 54.31% 69.72% 83.77% -
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 68.09% -15.06% 37.75% 117.84% 135.14% 74.32% 89.35% -
ROE 9.46% -1.40% 2.91% 5.31% 7.49% 7.22% 4.73% -
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 25.35 16.44 14.01 8.41 10.22 33.64 17.66 5.16%
EPS 17.27 -2.47 5.29 9.92 13.81 25.01 15.78 1.26%
DPS 7.50 7.50 3.73 7.49 7.50 17.50 13.22 -7.59%
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 25.29 16.39 14.18 8.34 10.13 16.83 8.77 15.91%
EPS 17.23 -2.47 5.36 9.83 13.69 12.51 7.83 11.62%
DPS 7.47 7.47 3.78 7.42 7.43 8.72 6.56 1.82%
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 5.33 6.51 9.64 15.81 13.60 9.57 13.48 -12.13%
P/EPS 7.82 -43.25 25.51 13.41 10.06 12.88 15.08 -8.74%
EY 12.79 -2.31 3.92 7.46 9.94 7.77 6.63 9.59%
DY 5.56 7.01 2.77 5.63 5.40 5.43 5.55 0.02%
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 - 22/05/06 27/05/05 24/05/04 30/05/03 -
Price 1.30 1.17 0.00 1.43 1.39 3.30 2.40 -
P/RPS 5.13 7.11 0.00 17.00 13.60 9.81 13.59 -12.70%
P/EPS 7.53 -47.29 0.00 14.42 10.06 13.20 15.21 -9.33%
EY 13.28 -2.11 0.00 6.93 9.94 7.58 6.57 10.30%
DY 5.77 6.41 0.00 5.24 5.40 5.30 5.51 0.64%
P/NAPS 0.71 0.66 0.00 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