[KAF] QoQ 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- 99.54%
YoY- -46.53%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 12,203 9,203 9,733 11,792 12,707 10,659 14,080 -9.10%
PBT -477 3,701 -1,297 4,839 -645 5,165 7,570 -
Tax -464 -1,960 1,174 -1,174 2,296 -3,602 -1,942 -61.52%
NP -941 1,741 -123 3,665 1,651 1,563 5,628 -
-
NP to SH -797 1,713 -207 3,484 1,746 1,524 5,519 -
-
Tax Rate - 52.96% - 24.26% - 69.74% 25.65% -
Total Cost 13,144 7,462 9,856 8,127 11,056 9,096 8,452 34.26%
-
Net Worth 234,317 243,964 244,881 241,705 236,750 230,628 238,048 -1.04%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 12,075 11,979 - - - - - -
Div Payout % 0.00% 699.30% - - - - - -
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 234,317 243,964 244,881 241,705 236,750 230,628 238,048 -1.04%
NOSH 120,757 119,790 121,764 120,137 119,589 120,000 119,978 0.43%
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 -7.71% 18.92% -1.26% 31.08% 12.99% 14.66% 39.97% -
ROE -0.34% 0.70% -0.08% 1.44% 0.74% 0.66% 2.32% -
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 10.11 7.68 7.99 9.82 10.63 8.88 11.74 -9.49%
EPS -0.66 1.43 -0.17 2.90 1.46 1.27 4.60 -
DPS 10.00 10.00 0.00 0.00 0.00 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 10.13 7.64 8.08 9.79 10.55 8.85 11.69 -9.11%
EPS -0.66 1.42 -0.17 2.89 1.45 1.27 4.58 -
DPS 10.03 9.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9459 2.026 2.0336 2.0072 1.9661 1.9152 1.9769 -1.04%
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 17.71 23.30 23.52 19.66 18.63 20.71 15.76 8.09%
P/EPS -271.21 125.17 -1,105.88 66.55 135.62 144.88 40.22 -
EY -0.37 0.80 -0.09 1.50 0.74 0.69 2.49 -
DY 5.59 5.59 0.00 0.00 0.00 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 25.83 22.13 21.02 18.64 18.63 23.64 15.76 39.05%
P/EPS -395.45 118.88 -988.24 63.10 135.62 165.35 40.22 -
EY -0.25 0.84 -0.10 1.58 0.74 0.60 2.49 -
DY 3.83 5.88 0.00 0.00 0.00 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