[KAF] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -69.27%
YoY- -23.03%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 27,745 19,236 15,578 15,732 10,038 9,101 9,770 100.66%
PBT 25,009 21,830 5,910 5,604 15,205 16,428 17,814 25.40%
Tax -6,030 -5,901 -2,004 -1,972 -3,378 -4,628 -4,986 13.52%
NP 18,979 15,929 3,906 3,632 11,827 11,800 12,828 29.87%
-
NP to SH 18,985 15,933 3,910 3,636 11,833 11,796 12,824 29.92%
-
Tax Rate 24.11% 27.03% 33.91% 35.19% 22.22% 28.17% 27.99% -
Total Cost 8,766 3,306 11,672 12,100 -1,789 -2,698 -3,058 -
-
Net Worth 207,440 232,069 227,024 213,274 223,392 220,532 219,144 -3.59%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 46,744 56,005 - - 8,964 5,979 8,908 202.27%
Div Payout % 246.22% 351.50% - - 75.76% 50.69% 69.47% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 207,440 232,069 227,024 213,274 223,392 220,532 219,144 -3.59%
NOSH 120,164 119,500 122,187 113,624 119,525 119,594 118,777 0.77%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 68.41% 82.81% 25.07% 23.09% 117.82% 129.65% 131.30% -
ROE 9.15% 6.87% 1.72% 1.70% 5.30% 5.35% 5.85% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 23.09 16.10 12.75 13.85 8.40 7.61 8.23 99.04%
EPS 15.80 13.33 3.20 3.20 9.90 9.87 10.80 28.90%
DPS 38.90 46.87 0.00 0.00 7.50 5.00 7.50 199.93%
NAPS 1.7263 1.942 1.858 1.877 1.869 1.844 1.845 -4.34%
Adjusted Per Share Value based on latest NOSH - 113,624
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 23.04 15.97 12.94 13.06 8.34 7.56 8.11 100.71%
EPS 15.77 13.23 3.25 3.02 9.83 9.80 10.65 29.94%
DPS 38.82 46.51 0.00 0.00 7.44 4.97 7.40 202.21%
NAPS 1.7227 1.9272 1.8853 1.7711 1.8552 1.8314 1.8199 -3.59%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.71 1.29 1.38 1.33 1.33 1.32 1.40 -
P/RPS 7.41 8.01 10.82 9.61 15.84 17.35 17.02 -42.58%
P/EPS 10.82 9.67 43.12 41.56 13.43 13.38 12.97 -11.39%
EY 9.24 10.34 2.32 2.41 7.44 7.47 7.71 12.83%
DY 22.75 36.33 0.00 0.00 5.64 3.79 5.36 162.37%
P/NAPS 0.99 0.66 0.74 0.71 0.71 0.72 0.76 19.29%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 12/02/07 20/11/06 29/08/06 22/05/06 20/02/06 28/10/05 -
Price 1.58 1.51 1.38 1.33 1.43 1.43 1.35 -
P/RPS 6.84 9.38 10.82 9.61 17.03 18.79 16.41 -44.23%
P/EPS 10.00 11.33 43.12 41.56 14.44 14.50 12.50 -13.83%
EY 10.00 8.83 2.32 2.41 6.92 6.90 8.00 16.05%
DY 24.62 31.04 0.00 0.00 5.24 3.50 5.56 169.89%
P/NAPS 0.92 0.78 0.74 0.71 0.77 0.78 0.73 16.69%

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