[KAF] YoY TTM Result on 31-May-2010 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
20-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -26.09%
YoY- 798.85%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 CAGR
Revenue 37,769 37,873 30,502 30,459 19,735 17,074 10,038 20.29%
PBT 20,786 17,897 26,164 25,910 -1,543 7,836 15,207 4.45%
Tax -5,449 -4,345 -6,690 -5,169 -1,430 -1,391 -3,378 6.89%
NP 15,337 13,552 19,474 20,741 -2,973 6,445 11,829 3.68%
-
NP to SH 15,275 13,558 19,480 20,749 -2,969 6,449 11,831 3.62%
-
Tax Rate 26.21% 24.28% 25.57% 19.95% - 17.75% 22.21% -
Total Cost 22,432 24,321 11,028 9,718 22,708 10,629 -1,791 -
-
Net Worth 238,216 119,963 120,333 219,296 211,745 221,414 222,997 0.92%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 CAGR
Div 8,923 9,003 - 8,996 9,000 4,551 8,934 -0.01%
Div Payout % 58.42% 66.41% - 43.36% 0.00% 70.58% 75.52% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 CAGR
Net Worth 238,216 119,963 120,333 219,296 211,745 221,414 222,997 0.92%
NOSH 118,983 119,963 120,333 120,175 120,009 121,863 119,320 -0.03%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 CAGR
NP Margin 40.61% 35.78% 63.84% 68.09% -15.06% 37.75% 117.84% -
ROE 6.41% 11.30% 16.19% 9.46% -1.40% 2.91% 5.31% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 CAGR
RPS 31.74 31.57 25.35 25.35 16.44 14.01 8.41 20.34%
EPS 12.84 11.30 16.19 17.27 -2.47 5.29 9.92 3.66%
DPS 7.50 7.50 0.00 7.50 7.50 3.73 7.49 0.01%
NAPS 2.0021 1.00 1.00 1.8248 1.7644 1.8169 1.8689 0.96%
Adjusted Per Share Value based on latest NOSH - 120,175
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 CAGR
RPS 31.37 31.45 25.33 25.29 16.39 14.18 8.34 20.28%
EPS 12.69 11.26 16.18 17.23 -2.47 5.36 9.83 3.62%
DPS 7.41 7.48 0.00 7.47 7.47 3.78 7.42 -0.01%
NAPS 1.9783 0.9962 0.9993 1.8211 1.7584 1.8387 1.8519 0.92%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/03/06 -
Price 1.72 1.69 1.46 1.35 1.07 1.35 1.33 -
P/RPS 5.42 5.35 5.76 5.33 6.51 9.64 15.81 -13.86%
P/EPS 13.40 14.95 9.02 7.82 -43.25 25.51 13.41 -0.01%
EY 7.46 6.69 11.09 12.79 -2.31 3.92 7.46 0.00%
DY 4.36 4.44 0.00 5.56 7.01 2.77 5.63 -3.50%
P/NAPS 0.86 1.69 1.46 0.74 0.61 0.74 0.71 2.70%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 CAGR
Date 29/07/13 25/07/12 28/07/11 20/07/10 23/07/09 - 22/05/06 -
Price 1.71 1.67 1.45 1.30 1.17 0.00 1.43 -
P/RPS 5.39 5.29 5.72 5.13 7.11 0.00 17.00 -14.79%
P/EPS 13.32 14.78 8.96 7.53 -47.29 0.00 14.42 -1.10%
EY 7.51 6.77 11.16 13.28 -2.11 0.00 6.93 1.12%
DY 4.39 4.49 0.00 5.77 6.41 0.00 5.24 -2.43%
P/NAPS 0.85 1.67 1.45 0.71 0.66 0.00 0.77 1.38%

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