[KAF] YoY TTM Result on 31-Aug-2011 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
20-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -30.1%
YoY- -37.18%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 49,238 41,762 35,966 34,509 27,608 24,458 14,734 22.26%
PBT 16,929 24,800 19,820 19,031 27,755 11,425 -3,306 -
Tax -4,422 -6,421 -4,352 -5,420 -6,087 -3,137 -437 47.04%
NP 12,507 18,379 15,468 13,611 21,668 8,288 -3,743 -
-
NP to SH 11,903 18,262 15,474 13,617 21,676 8,292 -3,741 -
-
Tax Rate 26.12% 25.89% 21.96% 28.48% 21.93% 27.46% - -
Total Cost 36,731 23,383 20,498 20,898 5,940 16,170 18,477 12.12%
-
Net Worth 241,705 232,584 235,350 227,264 226,439 218,180 211,423 2.25%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 8,969 8,923 9,003 - 8,996 9,000 4,551 11.96%
Div Payout % 75.35% 48.87% 58.18% - 41.50% 108.55% 0.00% -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 241,705 232,584 235,350 227,264 226,439 218,180 211,423 2.25%
NOSH 120,137 120,000 120,034 120,373 119,999 119,945 120,820 -0.09%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 25.40% 44.01% 43.01% 39.44% 78.48% 33.89% -25.40% -
ROE 4.92% 7.85% 6.57% 5.99% 9.57% 3.80% -1.77% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 40.98 34.80 29.96 28.67 23.01 20.39 12.19 22.38%
EPS 9.91 15.22 12.89 11.31 18.06 6.91 -3.10 -
DPS 7.50 7.44 7.50 0.00 7.50 7.50 3.75 12.24%
NAPS 2.0119 1.9382 1.9607 1.888 1.887 1.819 1.7499 2.35%
Adjusted Per Share Value based on latest NOSH - 120,373
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 40.89 34.68 29.87 28.66 22.93 20.31 12.24 22.25%
EPS 9.88 15.17 12.85 11.31 18.00 6.89 -3.11 -
DPS 7.45 7.41 7.48 0.00 7.47 7.47 3.78 11.96%
NAPS 2.0072 1.9315 1.9545 1.8873 1.8805 1.8119 1.7558 2.25%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 1.93 1.62 1.78 1.35 1.41 1.14 1.32 -
P/RPS 4.71 4.65 5.94 4.71 6.13 5.59 10.82 -12.93%
P/EPS 19.48 10.65 13.81 11.93 7.81 16.49 -42.63 -
EY 5.13 9.39 7.24 8.38 12.81 6.06 -2.35 -
DY 3.89 4.59 4.21 0.00 5.32 6.58 2.84 5.38%
P/NAPS 0.96 0.84 0.91 0.72 0.75 0.63 0.75 4.19%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 17/10/14 23/10/13 24/10/12 20/10/11 28/10/10 28/10/09 - -
Price 1.83 1.81 1.62 1.32 1.43 1.17 0.00 -
P/RPS 4.47 5.20 5.41 4.60 6.22 5.74 0.00 -
P/EPS 18.47 11.89 12.57 11.67 7.92 16.92 0.00 -
EY 5.41 8.41 7.96 8.57 12.63 5.91 0.00 -
DY 4.10 4.11 4.63 0.00 5.24 6.41 0.00 -
P/NAPS 0.91 0.93 0.83 0.70 0.76 0.64 0.00 -

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