[KAF] YoY Quarter Result on 31-May-2015 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
31-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- -146.53%
YoY- -145.65%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
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 12,203 12,707 13,516 9,839 7,488 7,079 6,789 10.26%
PBT -477 -645 10,513 720 918 5,506 13,573 -
Tax -464 2,296 -2,608 -37 -79 -713 -1,453 -17.31%
NP -941 1,651 7,905 683 839 4,793 12,120 -
-
NP to SH -797 1,746 7,841 686 842 4,795 12,121 -
-
Tax Rate - - 24.81% 5.14% 8.61% 12.95% 10.71% -
Total Cost 13,144 11,056 5,611 9,156 6,649 2,286 -5,331 -
-
Net Worth 234,317 236,750 238,216 119,963 120,333 219,296 211,745 1.70%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 12,075 - 8,923 - - - 9,000 5.01%
Div Payout % 0.00% - 113.81% - - - 74.26% -
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 234,317 236,750 238,216 119,963 120,333 219,296 211,745 1.70%
NOSH 120,757 119,589 118,983 119,963 120,333 120,175 120,009 0.10%
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 -7.71% 12.99% 58.49% 6.94% 11.20% 67.71% 178.52% -
ROE -0.34% 0.74% 3.29% 0.57% 0.70% 2.19% 5.72% -
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 10.11 10.63 11.36 8.20 6.22 5.89 5.66 10.14%
EPS -0.66 1.46 6.59 0.57 0.70 3.99 10.10 -
DPS 10.00 0.00 7.50 0.00 0.00 0.00 7.50 4.90%
NAPS 1.9404 1.9797 2.0021 1.00 1.00 1.8248 1.7644 1.59%
Adjusted Per Share Value based on latest NOSH - 120,757
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 10.13 10.55 11.22 8.17 6.22 5.88 5.64 10.24%
EPS -0.66 1.45 6.51 0.57 0.70 3.98 10.07 -
DPS 10.03 0.00 7.41 0.00 0.00 0.00 7.47 5.03%
NAPS 1.9459 1.9661 1.9783 0.9962 0.9993 1.8211 1.7584 1.70%
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 17.71 18.63 15.14 20.61 23.46 22.92 18.91 -1.08%
P/EPS -271.21 135.62 26.10 295.54 208.65 33.83 10.59 -
EY -0.37 0.74 3.83 0.34 0.48 2.96 9.44 -
DY 5.59 0.00 4.36 0.00 0.00 0.00 7.01 -3.70%
P/NAPS 0.92 1.00 0.86 1.69 1.46 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 25.83 18.63 15.05 20.36 23.30 22.07 20.68 3.77%
P/EPS -395.45 135.62 25.95 292.04 207.22 32.58 11.58 -
EY -0.25 0.74 3.85 0.34 0.48 3.07 8.63 -
DY 3.83 0.00 4.39 0.00 0.00 0.00 6.41 -8.22%
P/NAPS 1.35 1.00 0.85 1.67 1.45 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