[KAF] YoY 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
28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 18,814 17,202 17,202 17,639 9,669 15,423 15,908 3.30%
PBT -11,666 11,689 11,689 19,260 19,726 16,548 23,720 -
Tax -747 -2,375 -2,375 -4,351 -4,313 -3,438 -7,009 -35.16%
NP -12,413 9,314 9,314 14,909 15,413 13,110 16,711 -
-
NP to SH -12,409 9,318 9,318 14,915 15,412 13,110 16,711 -
-
Tax Rate - 20.32% 20.32% 22.59% 21.86% 20.78% 29.55% -
Total Cost 31,227 7,888 7,888 2,730 -5,744 2,313 -803 -
-
Net Worth 205,152 0 212,748 233,858 224,599 215,027 207,527 -0.22%
Dividend
28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 4,499 4,499 46,802 13,410 4,516 10,467 -
Div Payout % - 48.29% 48.29% 313.80% 87.02% 34.45% 62.64% -
Equity
28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 205,152 0 212,748 233,858 224,599 215,027 207,527 -0.22%
NOSH 123,333 119,086 119,086 120,421 121,800 60,080 59,600 15.11%
Ratio Analysis
28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -65.98% 54.14% 54.14% 84.52% 159.41% 85.00% 105.05% -
ROE -6.05% 0.00% 4.38% 6.38% 6.86% 6.10% 8.05% -
Per Share
28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 15.25 14.44 14.44 14.65 7.94 25.67 26.69 -10.26%
EPS -10.06 7.82 7.82 12.39 12.65 21.82 28.04 -
DPS 0.00 3.75 3.75 38.87 11.01 7.50 17.50 -
NAPS 1.6634 0.00 1.7865 1.942 1.844 3.579 3.482 -13.32%
Adjusted Per Share Value based on latest NOSH - 120,421
28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 15.62 14.29 14.29 14.65 8.03 12.81 13.21 3.29%
EPS -10.31 7.74 7.74 12.39 12.80 10.89 13.88 -
DPS 0.00 3.74 3.74 38.87 11.14 3.75 8.69 -
NAPS 1.7037 0.00 1.7668 1.9421 1.8652 1.7857 1.7234 -0.22%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 27/02/09 29/02/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.19 1.56 1.60 1.29 1.32 2.95 3.08 -
P/RPS 7.80 10.80 11.08 8.81 16.63 11.49 11.54 -7.30%
P/EPS -11.83 19.94 20.45 10.42 10.43 13.52 10.98 -
EY -8.45 5.02 4.89 9.60 9.59 7.40 9.10 -
DY 0.00 2.40 2.34 30.13 8.34 2.54 5.68 -
P/NAPS 0.72 0.00 0.90 0.66 0.72 0.82 0.88 -3.80%
Price Multiplier on Announcement Date
28/02/09 29/02/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/04/09 - - 12/02/07 20/02/06 18/02/05 18/02/04 -
Price 0.91 0.00 0.00 1.51 1.43 3.14 3.18 -
P/RPS 5.97 0.00 0.00 10.31 18.01 12.23 11.91 -12.51%
P/EPS -9.04 0.00 0.00 12.19 11.30 14.39 11.34 -
EY -11.06 0.00 0.00 8.20 8.85 6.95 8.82 -
DY 0.00 0.00 0.00 25.74 7.70 2.39 5.50 -
P/NAPS 0.55 0.00 0.00 0.78 0.78 0.88 0.91 -9.28%

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