[KAF] QoQ Quarter Result on 30-Nov-2010 [#2]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
19-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- -4.25%
YoY- 1.99%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 11,261 7,488 8,448 7,312 7,254 7,079 6,632 42.19%
PBT 2,944 918 5,478 9,691 10,077 5,506 3,276 -6.85%
Tax -1,332 -79 -1,475 -2,534 -2,602 -713 -893 30.45%
NP 1,612 839 4,003 7,157 7,475 4,793 2,383 -22.88%
-
NP to SH 1,613 842 4,004 7,158 7,476 4,795 2,387 -22.93%
-
Tax Rate 45.24% 8.61% 26.93% 26.15% 25.82% 12.95% 27.26% -
Total Cost 9,649 6,649 4,445 155 -221 2,286 4,249 72.51%
-
Net Worth 227,264 120,333 230,683 233,799 226,439 219,296 220,839 1.92%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - 8,996 -
Div Payout % - - - - - - 376.88% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 227,264 120,333 230,683 233,799 226,439 219,296 220,839 1.92%
NOSH 120,373 120,333 119,910 120,100 119,999 120,175 119,949 0.23%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 14.31% 11.20% 47.38% 97.88% 103.05% 67.71% 35.93% -
ROE 0.71% 0.70% 1.74% 3.06% 3.30% 2.19% 1.08% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 9.36 6.22 7.05 6.09 6.05 5.89 5.53 41.88%
EPS 1.34 0.70 3.34 5.96 6.23 3.99 1.99 -23.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
NAPS 1.888 1.00 1.9238 1.9467 1.887 1.8248 1.8411 1.68%
Adjusted Per Share Value based on latest NOSH - 120,100
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 9.35 6.22 7.02 6.07 6.02 5.88 5.51 42.13%
EPS 1.34 0.70 3.33 5.94 6.21 3.98 1.98 -22.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.47 -
NAPS 1.8873 0.9993 1.9157 1.9416 1.8805 1.8211 1.834 1.92%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 1.35 1.46 1.44 1.45 1.41 1.35 1.33 -
P/RPS 14.43 23.46 20.44 23.82 23.33 22.92 24.06 -28.81%
P/EPS 100.75 208.65 43.12 24.33 22.63 33.83 66.83 31.37%
EY 0.99 0.48 2.32 4.11 4.42 2.96 1.50 -24.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.64 -
P/NAPS 0.72 1.46 0.75 0.74 0.75 0.74 0.72 0.00%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 20/10/11 28/07/11 25/04/11 19/01/11 28/10/10 20/07/10 20/04/10 -
Price 1.32 1.45 1.40 1.48 1.43 1.30 1.35 -
P/RPS 14.11 23.30 19.87 24.31 23.66 22.07 24.42 -30.55%
P/EPS 98.51 207.22 41.93 24.83 22.95 32.58 67.84 28.14%
EY 1.02 0.48 2.39 4.03 4.36 3.07 1.47 -21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.70 1.45 0.73 0.76 0.76 0.71 0.73 -2.75%

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