[KAF] YoY Annualized Quarter Result on 31-May-2010 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
20-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -2.46%
YoY- 798.82%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 CAGR
Revenue 37,769 37,873 30,502 25,643 19,735 42,546 10,038 20.29%
PBT 20,797 17,897 26,167 25,909 -1,543 22,787 15,205 4.46%
Tax -5,452 -4,345 -6,690 -5,169 -1,430 -5,301 -3,378 6.90%
NP 15,345 13,552 19,477 20,740 -2,973 17,486 11,827 3.69%
-
NP to SH 15,280 13,558 19,483 20,748 -2,969 17,493 11,833 3.62%
-
Tax Rate 26.22% 24.28% 25.57% 19.95% - 23.26% 22.22% -
Total Cost 22,424 24,321 11,025 4,903 22,708 25,060 -1,789 -
-
Net Worth 239,296 231,856 231,769 219,102 211,229 217,691 223,392 0.96%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 CAGR
Div 17,928 9,003 18,005 9,005 8,978 8,986 8,964 10.14%
Div Payout % 117.33% 66.41% 92.42% 43.40% 0.00% 51.37% 75.76% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 CAGR
Net Worth 239,296 231,856 231,769 219,102 211,229 217,691 223,392 0.96%
NOSH 119,522 120,051 120,037 120,069 119,717 119,815 119,525 -0.00%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 CAGR
NP Margin 40.63% 35.78% 63.85% 80.88% -15.06% 41.10% 117.82% -
ROE 6.39% 5.85% 8.41% 9.47% -1.41% 8.04% 5.30% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 CAGR
RPS 31.60 31.55 25.41 21.36 16.48 35.51 8.40 20.28%
EPS 12.73 11.29 16.24 17.28 -2.48 14.60 9.90 3.56%
DPS 15.00 7.50 15.00 7.50 7.50 7.50 7.50 10.14%
NAPS 2.0021 1.9313 1.9308 1.8248 1.7644 1.8169 1.869 0.96%
Adjusted Per Share Value based on latest NOSH - 120,175
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 CAGR
RPS 31.37 31.45 25.33 21.30 16.39 35.33 8.34 20.28%
EPS 12.69 11.26 16.18 17.23 -2.47 14.53 9.83 3.62%
DPS 14.89 7.48 14.95 7.48 7.46 7.46 7.44 10.15%
NAPS 1.9872 1.9255 1.9247 1.8195 1.7542 1.8078 1.8552 0.96%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/03/06 -
Price 1.72 1.69 1.46 1.35 1.07 1.35 1.33 -
P/RPS 5.44 5.36 5.75 6.32 6.49 3.80 15.84 -13.84%
P/EPS 13.45 14.96 9.00 7.81 -43.15 9.25 13.43 0.02%
EY 7.43 6.68 11.12 12.80 -2.32 10.81 7.44 -0.01%
DY 8.72 4.44 10.27 5.56 7.01 5.56 5.64 6.26%
P/NAPS 0.86 0.88 0.76 0.74 0.61 0.74 0.71 2.70%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 CAGR
Date 29/07/13 25/07/12 28/07/11 20/07/10 23/07/09 30/07/08 22/05/06 -
Price 1.71 1.67 1.45 1.30 1.17 1.35 1.43 -
P/RPS 5.41 5.29 5.71 6.09 7.10 3.80 17.03 -14.77%
P/EPS 13.38 14.79 8.93 7.52 -47.18 9.25 14.44 -1.05%
EY 7.48 6.76 11.19 13.29 -2.12 10.81 6.92 1.09%
DY 8.77 4.49 10.34 5.77 6.41 5.56 5.24 7.44%
P/NAPS 0.85 0.86 0.75 0.71 0.66 0.74 0.77 1.38%

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