[KAF] QoQ Cumulative Quarter Result on 31-Aug-2014 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
17-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -76.68%
YoY- -46.53%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 42,931 30,728 21,525 11,792 50,793 38,086 27,427 34.84%
PBT 6,766 7,243 3,542 4,839 20,985 21,616 16,450 -44.72%
Tax -2,424 -1,960 0 -1,184 -5,559 -7,855 -4,252 -31.27%
NP 4,342 5,283 3,542 3,655 15,426 13,761 12,198 -49.80%
-
NP to SH 4,193 4,990 3,277 3,484 14,937 13,558 12,035 -50.51%
-
Tax Rate 35.83% 27.06% 0.00% 24.47% 26.49% 36.34% 25.85% -
Total Cost 38,589 25,445 17,983 8,137 35,367 24,325 15,229 85.96%
-
Net Worth 233,125 244,294 241,405 241,705 237,626 230,593 238,072 -1.39%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 12,014 11,995 - - 9,002 - - -
Div Payout % 286.53% 240.38% - - 60.27% - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 233,125 244,294 241,405 241,705 237,626 230,593 238,072 -1.39%
NOSH 120,143 119,951 120,036 120,137 120,031 119,982 119,990 0.08%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 10.11% 17.19% 16.46% 31.00% 30.37% 36.13% 44.47% -
ROE 1.80% 2.04% 1.36% 1.44% 6.29% 5.88% 5.06% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 35.73 25.62 17.93 9.82 42.32 31.74 22.86 34.71%
EPS 3.49 4.16 2.73 2.90 12.45 11.30 10.03 -50.56%
DPS 10.00 10.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.9404 2.0366 2.0111 2.0119 1.9797 1.9219 1.9841 -1.47%
Adjusted Per Share Value based on latest NOSH - 120,137
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 35.65 25.52 17.88 9.79 42.18 31.63 22.78 34.83%
EPS 3.48 4.14 2.72 2.89 12.40 11.26 9.99 -50.52%
DPS 9.98 9.96 0.00 0.00 7.48 0.00 0.00 -
NAPS 1.936 2.0287 2.0048 2.0072 1.9734 1.915 1.9771 -1.39%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 1.79 1.79 1.88 1.93 1.98 1.84 1.85 -
P/RPS 5.01 6.99 10.48 19.66 4.68 5.80 8.09 -27.36%
P/EPS 51.29 43.03 68.86 66.55 15.91 16.28 18.44 97.90%
EY 1.95 2.32 1.45 1.50 6.28 6.14 5.42 -49.44%
DY 5.59 5.59 0.00 0.00 3.79 0.00 0.00 -
P/NAPS 0.92 0.88 0.93 0.96 1.00 0.96 0.93 -0.71%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 31/07/15 23/04/15 22/01/15 17/10/14 23/07/14 25/04/14 22/01/14 -
Price 2.61 1.70 1.68 1.83 1.98 2.10 1.85 -
P/RPS 7.30 6.64 9.37 18.64 4.68 6.62 8.09 -6.62%
P/EPS 74.79 40.87 61.54 63.10 15.91 18.58 18.44 154.54%
EY 1.34 2.45 1.63 1.58 6.28 5.38 5.42 -60.64%
DY 3.83 5.88 0.00 0.00 3.79 0.00 0.00 -
P/NAPS 1.35 0.83 0.84 0.91 1.00 1.09 0.93 28.23%

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