[KAF] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 102.79%
YoY- -3.22%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
30/06/07 31/05/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 30,080 23,812 27,745 17,639 12,942 11,817 10,038 140.72%
PBT 28,272 23,608 25,009 19,260 9,256 14,998 15,207 64.27%
Tax -6,787 -5,554 -6,047 -4,351 -1,905 -3,441 -3,378 74.80%
NP 21,485 18,054 18,962 14,909 7,351 11,557 11,829 61.23%
-
NP to SH 21,490 18,059 18,968 14,915 7,355 11,559 11,831 61.24%
-
Tax Rate 24.01% 23.53% 24.18% 22.59% 20.58% 22.94% 22.21% -
Total Cost 8,595 5,758 8,783 2,730 5,591 260 -1,791 -
-
Net Worth 212,465 205,868 205,832 233,858 212,224 213,274 222,997 -3.79%
Dividend
30/06/07 31/05/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 46,800 46,800 46,800 46,802 4,474 8,934 8,934 276.42%
Div Payout % 217.78% 259.15% 246.73% 313.80% 60.84% 77.29% 75.52% -
Equity
30/06/07 31/05/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 212,465 205,868 205,832 233,858 212,224 213,274 222,997 -3.79%
NOSH 120,513 119,254 119,254 120,421 114,222 113,624 119,320 0.79%
Ratio Analysis
30/06/07 31/05/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 71.43% 75.82% 68.34% 84.52% 56.80% 97.80% 117.84% -
ROE 10.11% 8.77% 9.22% 6.38% 3.47% 5.42% 5.31% -
Per Share
30/06/07 31/05/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 24.96 19.97 23.27 14.65 11.33 10.40 8.41 138.87%
EPS 17.83 15.14 15.91 12.39 6.44 10.17 9.92 59.89%
DPS 38.90 39.24 39.24 38.87 3.92 7.86 7.49 273.84%
NAPS 1.763 1.7263 1.726 1.942 1.858 1.877 1.8689 -4.56%
Adjusted Per Share Value based on latest NOSH - 120,421
30/06/07 31/05/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 24.98 19.77 23.04 14.65 10.75 9.81 8.34 140.63%
EPS 17.85 15.00 15.75 12.39 6.11 9.60 9.83 61.20%
DPS 38.87 38.87 38.87 38.87 3.72 7.42 7.42 276.42%
NAPS 1.7644 1.7096 1.7093 1.9421 1.7624 1.7711 1.8519 -3.80%
Price Multiplier on Financial Quarter End Date
30/06/07 31/05/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/06/07 31/05/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.71 1.57 1.71 1.29 1.38 1.33 1.33 -
P/RPS 6.85 7.86 7.35 8.81 12.18 12.79 15.81 -48.80%
P/EPS 9.59 10.37 10.75 10.42 21.43 13.07 13.41 -23.53%
EY 10.43 9.65 9.30 9.60 4.67 7.65 7.46 30.76%
DY 22.75 25.00 22.95 30.13 2.84 5.91 5.63 205.80%
P/NAPS 0.97 0.91 0.99 0.66 0.74 0.71 0.71 28.37%
Price Multiplier on Announcement Date
30/06/07 31/05/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date - - 28/05/07 12/02/07 20/11/06 29/08/06 22/05/06 -
Price 0.00 0.00 1.58 1.51 1.38 1.33 1.43 -
P/RPS 0.00 0.00 6.79 10.31 12.18 12.79 17.00 -
P/EPS 0.00 0.00 9.93 12.19 21.43 13.07 14.42 -
EY 0.00 0.00 10.07 8.20 4.67 7.65 6.93 -
DY 0.00 0.00 24.84 25.74 2.84 5.91 5.24 -
P/NAPS 0.00 0.00 0.92 0.78 0.74 0.71 0.77 -

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