[KAF] YoY 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- 100.88%
YoY- -60.44%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
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 13,516 9,839 7,488 7,079 6,789 5,868 3,212 22.18%
PBT 10,513 720 918 5,506 13,573 3,450 2,887 19.74%
Tax -2,608 -37 -79 -713 -1,453 -770 93 -
NP 7,905 683 839 4,793 12,120 2,680 2,980 14.56%
-
NP to SH 7,841 686 842 4,795 12,121 2,681 2,983 14.42%
-
Tax Rate 24.81% 5.14% 8.61% 12.95% 10.71% 22.32% -3.22% -
Total Cost 5,611 9,156 6,649 2,286 -5,331 3,188 232 55.91%
-
Net Worth 238,216 119,963 120,333 219,296 211,745 221,414 222,997 0.92%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/03/06 CAGR
Div 8,923 - - - 9,000 - 4,474 10.10%
Div Payout % 113.81% - - - 74.26% - 150.00% -
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 238,216 119,963 120,333 219,296 211,745 221,414 222,997 0.92%
NOSH 118,983 119,963 120,333 120,175 120,009 121,863 119,320 -0.03%
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 58.49% 6.94% 11.20% 67.71% 178.52% 45.67% 92.78% -
ROE 3.29% 0.57% 0.70% 2.19% 5.72% 1.21% 1.34% -
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 11.36 8.20 6.22 5.89 5.66 4.82 2.69 22.24%
EPS 6.59 0.57 0.70 3.99 10.10 2.20 2.50 14.46%
DPS 7.50 0.00 0.00 0.00 7.50 0.00 3.75 10.14%
NAPS 2.0021 1.00 1.00 1.8248 1.7644 1.8169 1.8689 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 11.22 8.17 6.22 5.88 5.64 4.87 2.67 22.15%
EPS 6.51 0.57 0.70 3.98 10.07 2.23 2.48 14.40%
DPS 7.41 0.00 0.00 0.00 7.47 0.00 3.72 10.08%
NAPS 1.9783 0.9962 0.9993 1.8211 1.7584 1.8387 1.8519 0.92%
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 15.14 20.61 23.46 22.92 18.91 0.00 49.41 -15.20%
P/EPS 26.10 295.54 208.65 33.83 10.59 0.00 53.20 -9.45%
EY 3.83 0.34 0.48 2.96 9.44 0.00 1.88 10.42%
DY 4.36 0.00 0.00 0.00 7.01 0.00 2.82 6.26%
P/NAPS 0.86 1.69 1.46 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 15.05 20.36 23.30 22.07 20.68 0.00 53.12 -16.12%
P/EPS 25.95 292.04 207.22 32.58 11.58 0.00 57.20 -10.43%
EY 3.85 0.34 0.48 3.07 8.63 0.00 1.75 11.61%
DY 4.39 0.00 0.00 0.00 6.41 0.00 2.62 7.46%
P/NAPS 0.85 1.67 1.45 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