[KAF] YoY Annualized Quarter Result on 28-Feb-2014 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
25-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- -24.9%
YoY- 82.35%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 40,164 40,970 50,781 32,337 37,378 30,685 31,173 4.31%
PBT 8,516 9,657 28,821 13,697 22,902 33,664 27,204 -17.58%
Tax -1,837 -2,613 -10,473 -3,788 -5,744 -8,814 -5,941 -17.75%
NP 6,678 7,044 18,348 9,909 17,158 24,849 21,262 -17.53%
-
NP to SH 4,964 6,653 18,077 9,913 17,162 24,853 21,270 -21.51%
-
Tax Rate 21.57% 27.06% 36.34% 27.66% 25.08% 26.18% 21.84% -
Total Cost 33,485 33,926 32,433 22,428 20,220 5,836 9,910 22.47%
-
Net Worth 236,386 244,294 230,593 232,659 231,215 230,917 221,001 1.12%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - 15,993 - 12,011 12,007 12,003 12,003 -
Div Payout % - 240.38% - 121.16% 69.96% 48.30% 56.43% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 236,386 244,294 230,593 232,659 231,215 230,917 221,001 1.12%
NOSH 120,096 119,951 119,982 120,113 120,074 120,032 120,037 0.00%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 16.63% 17.19% 36.13% 30.64% 45.90% 80.98% 68.21% -
ROE 2.10% 2.72% 7.84% 4.26% 7.42% 10.76% 9.62% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 33.44 34.16 42.32 26.92 31.13 25.56 25.97 4.29%
EPS 4.13 5.55 15.07 8.25 14.29 20.71 17.72 -21.53%
DPS 0.00 13.33 0.00 10.00 10.00 10.00 10.00 -
NAPS 1.9683 2.0366 1.9219 1.937 1.9256 1.9238 1.8411 1.11%
Adjusted Per Share Value based on latest NOSH - 120,000
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 33.35 34.02 42.17 26.85 31.04 25.48 25.89 4.30%
EPS 4.12 5.53 15.01 8.23 14.25 20.64 17.66 -21.52%
DPS 0.00 13.28 0.00 9.97 9.97 9.97 9.97 -
NAPS 1.9631 2.0287 1.915 1.9321 1.9201 1.9177 1.8353 1.12%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 2.46 1.79 1.84 1.58 1.93 1.44 1.33 -
P/RPS 7.36 5.24 4.35 5.87 6.20 5.63 5.12 6.22%
P/EPS 59.52 32.27 12.21 19.14 13.50 6.95 7.51 41.15%
EY 1.68 3.10 8.19 5.22 7.41 14.38 13.32 -29.16%
DY 0.00 7.45 0.00 6.33 5.18 6.94 7.52 -
P/NAPS 1.25 0.88 0.96 0.82 1.00 0.75 0.72 9.62%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 20/04/16 23/04/15 25/04/14 24/04/13 23/04/12 25/04/11 20/04/10 -
Price 2.50 1.70 2.10 1.71 1.78 1.40 1.35 -
P/RPS 7.48 4.98 4.96 6.35 5.72 5.48 5.20 6.24%
P/EPS 60.48 30.65 13.94 20.72 12.45 6.76 7.62 41.19%
EY 1.65 3.26 7.17 4.83 8.03 14.79 13.13 -29.20%
DY 0.00 7.84 0.00 5.85 5.62 7.14 7.41 -
P/NAPS 1.27 0.83 1.09 0.88 0.92 0.73 0.73 9.65%

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