[KAF] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -8.02%
YoY- -10.81%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 15,578 15,732 10,038 9,101 9,770 8,616 12,197 17.69%
PBT 5,910 5,604 15,205 16,428 17,814 6,440 21,371 -57.52%
Tax -2,004 -1,972 -3,378 -4,628 -4,986 -1,720 -4,888 -44.78%
NP 3,906 3,632 11,827 11,800 12,828 4,720 16,483 -61.67%
-
NP to SH 3,910 3,636 11,833 11,796 12,824 4,724 16,483 -61.64%
-
Tax Rate 33.91% 35.19% 22.22% 28.17% 27.99% 26.71% 22.87% -
Total Cost 11,672 12,100 -1,789 -2,698 -3,058 3,896 -4,286 -
-
Net Worth 227,024 213,274 223,392 220,532 219,144 219,075 221,858 1.54%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 8,964 5,979 8,908 - 9,023 -
Div Payout % - - 75.76% 50.69% 69.47% - 54.74% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 227,024 213,274 223,392 220,532 219,144 219,075 221,858 1.54%
NOSH 122,187 113,624 119,525 119,594 118,777 118,100 120,313 1.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 25.07% 23.09% 117.82% 129.65% 131.30% 54.78% 135.14% -
ROE 1.72% 1.70% 5.30% 5.35% 5.85% 2.16% 7.43% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.75 13.85 8.40 7.61 8.23 7.30 10.14 16.48%
EPS 3.20 3.20 9.90 9.87 10.80 4.00 13.70 -62.03%
DPS 0.00 0.00 7.50 5.00 7.50 0.00 7.50 -
NAPS 1.858 1.877 1.869 1.844 1.845 1.855 1.844 0.50%
Adjusted Per Share Value based on latest NOSH - 121,800
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.94 13.06 8.34 7.56 8.11 7.16 10.13 17.71%
EPS 3.25 3.02 9.83 9.80 10.65 3.92 13.69 -61.62%
DPS 0.00 0.00 7.44 4.97 7.40 0.00 7.49 -
NAPS 1.8853 1.7711 1.8552 1.8314 1.8199 1.8193 1.8424 1.54%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.38 1.33 1.33 1.32 1.40 1.43 1.39 -
P/RPS 10.82 9.61 15.84 17.35 17.02 19.60 13.71 -14.58%
P/EPS 43.12 41.56 13.43 13.38 12.97 35.75 10.15 162.07%
EY 2.32 2.41 7.44 7.47 7.71 2.80 9.86 -61.85%
DY 0.00 0.00 5.64 3.79 5.36 0.00 5.40 -
P/NAPS 0.74 0.71 0.71 0.72 0.76 0.77 0.75 -0.89%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 29/08/06 22/05/06 20/02/06 28/10/05 30/08/05 27/05/05 -
Price 1.38 1.33 1.43 1.43 1.35 1.49 1.39 -
P/RPS 10.82 9.61 17.03 18.79 16.41 20.42 13.71 -14.58%
P/EPS 43.12 41.56 14.44 14.50 12.50 37.25 10.15 162.07%
EY 2.32 2.41 6.92 6.90 8.00 2.68 9.86 -61.85%
DY 0.00 0.00 5.24 3.50 5.56 0.00 5.40 -
P/NAPS 0.74 0.71 0.77 0.78 0.73 0.80 0.75 -0.89%

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