[KAF] QoQ Cumulative Quarter Result on 28-Feb-2015 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- 52.27%
YoY- -63.2%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 21,310 10,145 42,931 30,728 21,525 11,792 50,793 -43.92%
PBT 5,389 2,067 6,766 7,243 3,542 4,839 20,985 -59.56%
Tax -919 -449 -2,424 -1,960 0 -1,184 -5,559 -69.84%
NP 4,470 1,618 4,342 5,283 3,542 3,655 15,426 -56.17%
-
NP to SH 3,434 1,035 4,193 4,990 3,277 3,484 14,937 -62.43%
-
Tax Rate 17.05% 21.72% 35.83% 27.06% 0.00% 24.47% 26.49% -
Total Cost 16,840 8,527 38,589 25,445 17,983 8,137 35,367 -38.99%
-
Net Worth 236,285 234,343 233,125 244,294 241,405 241,705 237,626 -0.37%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - 12,014 11,995 - - 9,002 -
Div Payout % - - 286.53% 240.38% - - 60.27% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 236,285 234,343 233,125 244,294 241,405 241,705 237,626 -0.37%
NOSH 120,069 120,348 120,143 119,951 120,036 120,137 120,031 0.02%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 20.98% 15.95% 10.11% 17.19% 16.46% 31.00% 30.37% -
ROE 1.45% 0.44% 1.80% 2.04% 1.36% 1.44% 6.29% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 17.75 8.43 35.73 25.62 17.93 9.82 42.32 -43.93%
EPS 2.86 0.86 3.49 4.16 2.73 2.90 12.45 -62.45%
DPS 0.00 0.00 10.00 10.00 0.00 0.00 7.50 -
NAPS 1.9679 1.9472 1.9404 2.0366 2.0111 2.0119 1.9797 -0.39%
Adjusted Per Share Value based on latest NOSH - 119,790
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 17.70 8.42 35.65 25.52 17.88 9.79 42.18 -43.92%
EPS 2.85 0.86 3.48 4.14 2.72 2.89 12.40 -62.44%
DPS 0.00 0.00 9.98 9.96 0.00 0.00 7.48 -
NAPS 1.9622 1.9461 1.936 2.0287 2.0048 2.0072 1.9734 -0.37%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 2.57 2.60 1.79 1.79 1.88 1.93 1.98 -
P/RPS 14.48 30.84 5.01 6.99 10.48 19.66 4.68 112.18%
P/EPS 89.86 302.33 51.29 43.03 68.86 66.55 15.91 216.81%
EY 1.11 0.33 1.95 2.32 1.45 1.50 6.28 -68.47%
DY 0.00 0.00 5.59 5.59 0.00 0.00 3.79 -
P/NAPS 1.31 1.34 0.92 0.88 0.93 0.96 1.00 19.70%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 27/01/16 26/10/15 31/07/15 23/04/15 22/01/15 17/10/14 23/07/14 -
Price 2.50 2.60 2.61 1.70 1.68 1.83 1.98 -
P/RPS 14.09 30.84 7.30 6.64 9.37 18.64 4.68 108.36%
P/EPS 87.41 302.33 74.79 40.87 61.54 63.10 15.91 211.03%
EY 1.14 0.33 1.34 2.45 1.63 1.58 6.28 -67.90%
DY 0.00 0.00 3.83 5.88 0.00 0.00 3.79 -
P/NAPS 1.27 1.34 1.35 0.83 0.84 0.91 1.00 17.25%

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