[KAF] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -5.74%
YoY- 7.48%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 10,038 9,669 10,953 10,974 12,196 15,423 18,235 -32.85%
PBT 15,207 19,726 23,694 19,991 21,370 16,548 15,883 -2.86%
Tax -3,378 -4,313 -5,490 -4,456 -4,888 -3,438 -3,232 2.99%
NP 11,829 15,413 18,204 15,535 16,482 13,110 12,651 -4.38%
-
NP to SH 11,831 15,412 18,204 15,536 16,482 13,110 12,651 -4.37%
-
Tax Rate 22.21% 21.86% 23.17% 22.29% 22.87% 20.78% 20.35% -
Total Cost -1,791 -5,744 -7,251 -4,561 -4,286 2,313 5,584 -
-
Net Worth 222,997 224,599 219,429 219,075 220,073 215,027 208,161 4.70%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 8,934 13,410 13,410 8,950 8,950 4,516 4,516 57.65%
Div Payout % 75.52% 87.02% 73.67% 57.61% 54.31% 34.45% 35.70% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 222,997 224,599 219,429 219,075 220,073 215,027 208,161 4.70%
NOSH 119,320 121,800 118,931 118,100 119,345 60,080 59,627 58.86%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 117.84% 159.41% 166.20% 141.56% 135.14% 85.00% 69.38% -
ROE 5.31% 6.86% 8.30% 7.09% 7.49% 6.10% 6.08% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.41 7.94 9.21 9.29 10.22 25.67 30.58 -57.74%
EPS 9.92 12.65 15.31 13.15 13.81 21.82 21.22 -39.79%
DPS 7.49 11.01 11.28 7.58 7.50 7.50 7.50 -0.08%
NAPS 1.8689 1.844 1.845 1.855 1.844 3.579 3.491 -34.09%
Adjusted Per Share Value based on latest NOSH - 118,100
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.34 8.03 9.10 9.11 10.13 12.81 15.14 -32.82%
EPS 9.83 12.80 15.12 12.90 13.69 10.89 10.51 -4.36%
DPS 7.42 11.14 11.14 7.43 7.43 3.75 3.75 57.67%
NAPS 1.8519 1.8652 1.8222 1.8193 1.8276 1.7857 1.7287 4.70%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.33 1.32 1.40 1.43 1.39 2.95 2.95 -
P/RPS 15.81 16.63 15.20 15.39 13.60 11.49 9.65 39.01%
P/EPS 13.41 10.43 9.15 10.87 10.06 13.52 13.90 -2.36%
EY 7.46 9.59 10.93 9.20 9.94 7.40 7.19 2.49%
DY 5.63 8.34 8.05 5.30 5.40 2.54 2.54 70.08%
P/NAPS 0.71 0.72 0.76 0.77 0.75 0.82 0.85 -11.31%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 20/02/06 28/10/05 30/08/05 27/05/05 18/02/05 24/11/04 -
Price 1.43 1.43 1.35 1.49 1.39 3.14 3.02 -
P/RPS 17.00 18.01 14.66 16.04 13.60 12.23 9.88 43.63%
P/EPS 14.42 11.30 8.82 11.33 10.06 14.39 14.23 0.88%
EY 6.93 8.85 11.34 8.83 9.94 6.95 7.03 -0.95%
DY 5.24 7.70 8.35 5.09 5.40 2.39 2.48 64.73%
P/NAPS 0.77 0.78 0.73 0.80 0.75 0.88 0.87 -7.82%

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