[KAF] QoQ TTM 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- 0.65%
YoY- -14.95%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 34,509 30,502 30,093 28,277 27,608 30,459 30,169 9.34%
PBT 19,031 26,164 30,752 28,550 27,755 25,910 33,977 -31.97%
Tax -5,420 -6,690 -7,324 -6,742 -6,087 -5,169 -5,909 -5.58%
NP 13,611 19,474 23,428 21,808 21,668 20,741 28,068 -38.19%
-
NP to SH 13,617 19,480 23,433 21,816 21,676 20,749 28,075 -38.18%
-
Tax Rate 28.48% 25.57% 23.82% 23.61% 21.93% 19.95% 17.39% -
Total Cost 20,898 11,028 6,665 6,469 5,940 9,718 2,101 360.57%
-
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 8,996 8,996 17,996 -
Div Payout % - - - 41.24% 41.50% 43.36% 64.10% -
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 39.44% 63.84% 77.85% 77.12% 78.48% 68.09% 93.04% -
ROE 5.99% 16.19% 10.16% 9.33% 9.57% 9.46% 12.71% -
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 28.67 25.35 25.10 23.54 23.01 25.35 25.15 9.09%
EPS 11.31 16.19 19.54 18.16 18.06 17.27 23.41 -38.34%
DPS 0.00 0.00 0.00 7.50 7.50 7.50 15.00 -
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 28.66 25.33 24.99 23.48 22.93 25.29 25.05 9.36%
EPS 11.31 16.18 19.46 18.12 18.00 17.23 23.31 -38.17%
DPS 0.00 0.00 0.00 7.47 7.47 7.47 14.95 -
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 4.71 5.76 5.74 6.16 6.13 5.33 5.29 -7.43%
P/EPS 11.93 9.02 7.37 7.98 7.81 7.82 5.68 63.78%
EY 8.38 11.09 13.57 12.53 12.81 12.79 17.60 -38.94%
DY 0.00 0.00 0.00 5.17 5.32 5.56 11.28 -
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 4.60 5.72 5.58 6.29 6.22 5.13 5.37 -9.77%
P/EPS 11.67 8.96 7.16 8.15 7.92 7.53 5.77 59.72%
EY 8.57 11.16 13.96 12.27 12.63 13.28 17.34 -37.40%
DY 0.00 0.00 0.00 5.07 5.24 5.77 11.11 -
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