[KAF] QoQ Cumulative Quarter 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- 30.06%
YoY- 798.82%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 23,014 14,566 7,254 25,643 23,380 16,748 10,105 73.36%
PBT 25,248 19,770 10,077 25,909 20,403 17,127 8,232 111.53%
Tax -6,611 -5,136 -2,602 -5,169 -4,456 -3,563 -1,684 149.48%
NP 18,637 14,634 7,475 20,740 15,947 13,564 6,548 101.22%
-
NP to SH 18,640 14,636 7,476 20,748 15,953 13,566 6,549 101.22%
-
Tax Rate 26.18% 25.98% 25.82% 19.95% 21.84% 20.80% 20.46% -
Total Cost 4,377 -68 -221 4,903 7,433 3,184 3,557 14.87%
-
Net Worth 230,917 233,540 226,439 219,102 221,001 225,399 218,180 3.86%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 9,002 8,997 - 9,005 9,002 - - -
Div Payout % 48.30% 61.48% - 43.40% 56.43% - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 230,917 233,540 226,439 219,102 221,001 225,399 218,180 3.86%
NOSH 120,032 119,967 119,999 120,069 120,037 120,053 119,945 0.04%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 80.98% 100.47% 103.05% 80.88% 68.21% 80.99% 64.80% -
ROE 8.07% 6.27% 3.30% 9.47% 7.22% 6.02% 3.00% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 19.17 12.14 6.05 21.36 19.48 13.95 8.42 73.32%
EPS 15.53 12.20 6.23 17.28 13.29 11.30 5.46 101.13%
DPS 7.50 7.50 0.00 7.50 7.50 0.00 0.00 -
NAPS 1.9238 1.9467 1.887 1.8248 1.8411 1.8775 1.819 3.81%
Adjusted Per Share Value based on latest NOSH - 120,175
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 19.11 12.10 6.02 21.30 19.42 13.91 8.39 73.37%
EPS 15.48 12.15 6.21 17.23 13.25 11.27 5.44 101.19%
DPS 7.48 7.47 0.00 7.48 7.48 0.00 0.00 -
NAPS 1.9177 1.9394 1.8805 1.8195 1.8353 1.8718 1.8119 3.86%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 1.44 1.45 1.41 1.35 1.33 1.24 1.14 -
P/RPS 7.51 11.94 23.33 6.32 6.83 8.89 13.53 -32.53%
P/EPS 9.27 11.89 22.63 7.81 10.01 10.97 20.88 -41.88%
EY 10.78 8.41 4.42 12.80 9.99 9.11 4.79 71.98%
DY 5.21 5.17 0.00 5.56 5.64 0.00 0.00 -
P/NAPS 0.75 0.74 0.75 0.74 0.72 0.66 0.63 12.36%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 25/04/11 19/01/11 28/10/10 20/07/10 20/04/10 20/01/10 28/10/09 -
Price 1.40 1.48 1.43 1.30 1.35 1.28 1.17 -
P/RPS 7.30 12.19 23.66 6.09 6.93 9.18 13.89 -34.95%
P/EPS 9.02 12.13 22.95 7.52 10.16 11.33 21.43 -43.92%
EY 11.09 8.24 4.36 13.29 9.84 8.83 4.67 78.27%
DY 5.36 5.07 0.00 5.77 5.56 0.00 0.00 -
P/NAPS 0.73 0.76 0.76 0.71 0.73 0.68 0.64 9.19%

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