[KAF] YoY Annualized Quarter Result on 31-May-2013 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 54.14%
YoY- 12.7%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 42,931 50,793 37,769 37,873 30,502 25,643 19,735 13.82%
PBT 6,766 20,985 20,797 17,897 26,167 25,909 -1,543 -
Tax -2,424 -5,559 -5,452 -4,345 -6,690 -5,169 -1,430 9.18%
NP 4,342 15,426 15,345 13,552 19,477 20,740 -2,973 -
-
NP to SH 4,193 14,937 15,280 13,558 19,483 20,748 -2,969 -
-
Tax Rate 35.83% 26.49% 26.22% 24.28% 25.57% 19.95% - -
Total Cost 38,589 35,367 22,424 24,321 11,025 4,903 22,708 9.23%
-
Net Worth 233,125 237,626 239,296 231,856 231,769 219,102 211,229 1.65%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 12,014 9,002 17,928 9,003 18,005 9,005 8,978 4.97%
Div Payout % 286.53% 60.27% 117.33% 66.41% 92.42% 43.40% 0.00% -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 233,125 237,626 239,296 231,856 231,769 219,102 211,229 1.65%
NOSH 120,143 120,031 119,522 120,051 120,037 120,069 119,717 0.05%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 10.11% 30.37% 40.63% 35.78% 63.85% 80.88% -15.06% -
ROE 1.80% 6.29% 6.39% 5.85% 8.41% 9.47% -1.41% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 35.73 42.32 31.60 31.55 25.41 21.36 16.48 13.75%
EPS 3.49 12.45 12.73 11.29 16.24 17.28 -2.48 -
DPS 10.00 7.50 15.00 7.50 15.00 7.50 7.50 4.90%
NAPS 1.9404 1.9797 2.0021 1.9313 1.9308 1.8248 1.7644 1.59%
Adjusted Per Share Value based on latest NOSH - 118,983
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 35.65 42.18 31.37 31.45 25.33 21.30 16.39 13.82%
EPS 3.48 12.40 12.69 11.26 16.18 17.23 -2.47 -
DPS 9.98 7.48 14.89 7.48 14.95 7.48 7.46 4.96%
NAPS 1.936 1.9734 1.9872 1.9255 1.9247 1.8195 1.7542 1.65%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 1.79 1.98 1.72 1.69 1.46 1.35 1.07 -
P/RPS 5.01 4.68 5.44 5.36 5.75 6.32 6.49 -4.22%
P/EPS 51.29 15.91 13.45 14.96 9.00 7.81 -43.15 -
EY 1.95 6.28 7.43 6.68 11.12 12.80 -2.32 -
DY 5.59 3.79 8.72 4.44 10.27 5.56 7.01 -3.70%
P/NAPS 0.92 1.00 0.86 0.88 0.76 0.74 0.61 7.08%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 31/07/15 23/07/14 29/07/13 25/07/12 28/07/11 20/07/10 23/07/09 -
Price 2.61 1.98 1.71 1.67 1.45 1.30 1.17 -
P/RPS 7.30 4.68 5.41 5.29 5.71 6.09 7.10 0.46%
P/EPS 74.79 15.91 13.38 14.79 8.93 7.52 -47.18 -
EY 1.34 6.28 7.48 6.76 11.19 13.29 -2.12 -
DY 3.83 3.79 8.77 4.49 10.34 5.77 6.41 -8.22%
P/NAPS 1.35 1.00 0.85 0.86 0.75 0.71 0.66 12.66%

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