[KAF] QoQ Cumulative Quarter Result on 28-Feb-2013 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 112.61%
YoY- -42.24%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 27,427 13,347 37,769 24,253 17,221 9,354 37,873 -19.34%
PBT 16,450 8,881 20,797 10,273 4,946 4,867 17,897 -5.46%
Tax -4,252 -2,311 -5,452 -2,841 -1,451 -1,339 -4,345 -1.43%
NP 12,198 6,570 15,345 7,432 3,495 3,528 13,552 -6.77%
-
NP to SH 12,035 6,516 15,280 7,435 3,497 3,529 13,558 -7.62%
-
Tax Rate 25.85% 26.02% 26.22% 27.66% 29.34% 27.51% 24.28% -
Total Cost 15,229 6,777 22,424 16,821 13,726 5,826 24,321 -26.78%
-
Net Worth 238,072 232,584 239,296 232,659 235,517 235,350 231,856 1.77%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - 17,928 9,008 - - 9,003 -
Div Payout % - - 117.33% 121.16% - - 66.41% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 238,072 232,584 239,296 232,659 235,517 235,350 231,856 1.77%
NOSH 119,990 120,000 119,522 120,113 120,137 120,034 120,051 -0.03%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 44.47% 49.22% 40.63% 30.64% 20.29% 37.72% 35.78% -
ROE 5.06% 2.80% 6.39% 3.20% 1.48% 1.50% 5.85% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 22.86 11.12 31.60 20.19 14.33 7.79 31.55 -19.31%
EPS 10.03 5.43 12.73 6.19 2.91 2.94 11.29 -7.57%
DPS 0.00 0.00 15.00 7.50 0.00 0.00 7.50 -
NAPS 1.9841 1.9382 2.0021 1.937 1.9604 1.9607 1.9313 1.81%
Adjusted Per Share Value based on latest NOSH - 120,091
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 22.78 11.08 31.37 20.14 14.30 7.77 31.45 -19.33%
EPS 9.99 5.41 12.69 6.17 2.90 2.93 11.26 -7.66%
DPS 0.00 0.00 14.89 7.48 0.00 0.00 7.48 -
NAPS 1.9771 1.9315 1.9872 1.9321 1.9559 1.9545 1.9255 1.77%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.85 1.62 1.72 1.58 1.56 1.78 1.69 -
P/RPS 8.09 14.57 5.44 7.82 10.88 22.84 5.36 31.54%
P/EPS 18.44 29.83 13.45 25.53 53.59 60.54 14.96 14.94%
EY 5.42 3.35 7.43 3.92 1.87 1.65 6.68 -12.99%
DY 0.00 0.00 8.72 4.75 0.00 0.00 4.44 -
P/NAPS 0.93 0.84 0.86 0.82 0.80 0.91 0.88 3.74%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 22/01/14 23/10/13 29/07/13 24/04/13 23/01/13 24/10/12 25/07/12 -
Price 1.85 1.81 1.71 1.71 1.60 1.62 1.67 -
P/RPS 8.09 16.27 5.41 8.47 11.16 20.79 5.29 32.70%
P/EPS 18.44 33.33 13.38 27.63 54.97 55.10 14.79 15.82%
EY 5.42 3.00 7.48 3.62 1.82 1.81 6.76 -13.68%
DY 0.00 0.00 8.77 4.39 0.00 0.00 4.49 -
P/NAPS 0.93 0.93 0.85 0.88 0.82 0.83 0.86 5.35%

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