[KAF] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -8.02%
YoY- -10.81%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 0 36,434 19,236 9,101 12,472 18,925 11,790 -
PBT 0 23,876 21,830 16,428 18,620 22,294 8,796 -
Tax 0 -5,428 -5,901 -4,628 -5,394 -6,470 -2,672 -
NP 0 18,448 15,929 11,800 13,225 15,824 6,124 -
-
NP to SH 0 18,454 15,933 11,796 13,225 15,824 6,124 -
-
Tax Rate - 22.73% 27.03% 28.17% 28.97% 29.02% 30.38% -
Total Cost 0 17,986 3,306 -2,698 -753 3,101 5,666 -
-
Net Worth 0 215,016 232,069 220,532 215,152 208,708 197,260 -
Dividend
29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 6,017 56,005 5,979 - 7,991 5,964 -
Div Payout % - 32.61% 351.50% 50.69% - 50.51% 97.40% -
Equity
29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 0 215,016 232,069 220,532 215,152 208,708 197,260 -
NOSH 120,356 120,356 119,500 119,594 60,115 59,939 59,649 14.55%
Ratio Analysis
29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.00% 50.63% 82.81% 129.65% 106.04% 83.61% 51.94% -
ROE 0.00% 8.58% 6.87% 5.35% 6.15% 7.58% 3.10% -
Per Share
29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 0.00 30.27 16.10 7.61 20.75 31.57 19.77 -
EPS 0.00 15.33 13.33 9.87 22.00 26.40 10.27 -
DPS 0.00 5.00 46.87 5.00 0.00 13.33 10.00 -
NAPS 0.00 1.7865 1.942 1.844 3.579 3.482 3.307 -
Adjusted Per Share Value based on latest NOSH - 121,800
29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 0.00 30.26 15.97 7.56 10.36 15.72 9.79 -
EPS 0.00 15.33 13.23 9.80 10.98 13.14 5.09 -
DPS 0.00 5.00 46.51 4.97 0.00 6.64 4.95 -
NAPS 0.00 1.7856 1.9272 1.8314 1.7867 1.7332 1.6381 -
Price Multiplier on Financial Quarter End Date
29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/02/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.56 1.60 1.29 1.32 2.95 3.08 2.38 -
P/RPS 0.00 5.29 8.01 17.35 14.22 9.75 12.04 -
P/EPS 0.00 10.43 9.67 13.38 13.41 11.67 23.18 -
EY 0.00 9.58 10.34 7.47 7.46 8.57 4.31 -
DY 0.00 3.13 36.33 3.79 0.00 4.33 4.20 -
P/NAPS 0.00 0.90 0.66 0.72 0.82 0.88 0.72 -
Price Multiplier on Announcement Date
29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date - 25/02/08 12/02/07 20/02/06 18/02/05 18/02/04 26/02/03 -
Price 0.00 1.50 1.51 1.43 3.14 3.18 2.40 -
P/RPS 0.00 4.96 9.38 18.79 15.13 10.07 12.14 -
P/EPS 0.00 9.78 11.33 14.50 14.27 12.05 23.38 -
EY 0.00 10.22 8.83 6.90 7.01 8.30 4.28 -
DY 0.00 3.33 31.04 3.50 0.00 4.19 4.17 -
P/NAPS 0.00 0.84 0.78 0.78 0.88 0.91 0.73 -

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