[KAF] QoQ Annualized Quarter Result on 30-Nov-2013 [#2]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
22-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- -7.65%
YoY- 244.15%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 47,168 50,793 50,781 54,854 53,388 37,769 32,337 28.52%
PBT 19,356 20,985 28,821 32,900 35,524 20,797 13,697 25.84%
Tax -4,736 -5,559 -10,473 -8,504 -9,244 -5,452 -3,788 16.00%
NP 14,620 15,426 18,348 24,396 26,280 15,345 9,909 29.51%
-
NP to SH 13,936 14,937 18,077 24,070 26,064 15,280 9,913 25.41%
-
Tax Rate 24.47% 26.49% 36.34% 25.85% 26.02% 26.22% 27.66% -
Total Cost 32,548 35,367 32,433 30,458 27,108 22,424 22,428 28.09%
-
Net Worth 241,705 237,626 230,593 238,072 232,584 239,296 232,659 2.56%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - 9,002 - - - 17,928 12,011 -
Div Payout % - 60.27% - - - 117.33% 121.16% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 241,705 237,626 230,593 238,072 232,584 239,296 232,659 2.56%
NOSH 120,137 120,031 119,982 119,990 120,000 119,522 120,113 0.01%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 31.00% 30.37% 36.13% 44.47% 49.22% 40.63% 30.64% -
ROE 5.77% 6.29% 7.84% 10.11% 11.21% 6.39% 4.26% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 39.26 42.32 42.32 45.72 44.49 31.60 26.92 28.51%
EPS 11.60 12.45 15.07 20.06 21.72 12.73 8.25 25.42%
DPS 0.00 7.50 0.00 0.00 0.00 15.00 10.00 -
NAPS 2.0119 1.9797 1.9219 1.9841 1.9382 2.0021 1.937 2.55%
Adjusted Per Share Value based on latest NOSH - 119,978
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 39.17 42.18 42.17 45.55 44.34 31.37 26.85 28.54%
EPS 11.57 12.40 15.01 19.99 21.64 12.69 8.23 25.41%
DPS 0.00 7.48 0.00 0.00 0.00 14.89 9.97 -
NAPS 2.0072 1.9734 1.915 1.9771 1.9315 1.9872 1.9321 2.56%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 1.93 1.98 1.84 1.85 1.62 1.72 1.58 -
P/RPS 4.92 4.68 4.35 4.05 3.64 5.44 5.87 -11.07%
P/EPS 16.64 15.91 12.21 9.22 7.46 13.45 19.14 -8.88%
EY 6.01 6.28 8.19 10.84 13.41 7.43 5.22 9.82%
DY 0.00 3.79 0.00 0.00 0.00 8.72 6.33 -
P/NAPS 0.96 1.00 0.96 0.93 0.84 0.86 0.82 11.04%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 17/10/14 23/07/14 25/04/14 22/01/14 23/10/13 29/07/13 24/04/13 -
Price 1.83 1.98 2.10 1.85 1.81 1.71 1.71 -
P/RPS 4.66 4.68 4.96 4.05 4.07 5.41 6.35 -18.59%
P/EPS 15.78 15.91 13.94 9.22 8.33 13.38 20.72 -16.56%
EY 6.34 6.28 7.17 10.84 12.00 7.48 4.83 19.82%
DY 0.00 3.79 0.00 0.00 0.00 8.77 5.85 -
P/NAPS 0.91 1.00 1.09 0.93 0.93 0.85 0.88 2.25%

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