[KAF] QoQ 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
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 43,050 47,168 50,793 50,781 54,854 53,388 37,769 9.10%
PBT 7,084 19,356 20,985 28,821 32,900 35,524 20,797 -51.19%
Tax 0 -4,736 -5,559 -10,473 -8,504 -9,244 -5,452 -
NP 7,084 14,620 15,426 18,348 24,396 26,280 15,345 -40.23%
-
NP to SH 6,554 13,936 14,937 18,077 24,070 26,064 15,280 -43.09%
-
Tax Rate 0.00% 24.47% 26.49% 36.34% 25.85% 26.02% 26.22% -
Total Cost 35,966 32,548 35,367 32,433 30,458 27,108 22,424 36.98%
-
Net Worth 241,405 241,705 237,626 230,593 238,072 232,584 239,296 0.58%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - 9,002 - - - 17,928 -
Div Payout % - - 60.27% - - - 117.33% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 241,405 241,705 237,626 230,593 238,072 232,584 239,296 0.58%
NOSH 120,036 120,137 120,031 119,982 119,990 120,000 119,522 0.28%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 16.46% 31.00% 30.37% 36.13% 44.47% 49.22% 40.63% -
ROE 2.71% 5.77% 6.29% 7.84% 10.11% 11.21% 6.39% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 35.86 39.26 42.32 42.32 45.72 44.49 31.60 8.78%
EPS 5.46 11.60 12.45 15.07 20.06 21.72 12.73 -43.09%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 15.00 -
NAPS 2.0111 2.0119 1.9797 1.9219 1.9841 1.9382 2.0021 0.29%
Adjusted Per Share Value based on latest NOSH - 120,000
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 35.75 39.17 42.18 42.17 45.55 44.34 31.37 9.09%
EPS 5.44 11.57 12.40 15.01 19.99 21.64 12.69 -43.11%
DPS 0.00 0.00 7.48 0.00 0.00 0.00 14.89 -
NAPS 2.0048 2.0072 1.9734 1.915 1.9771 1.9315 1.9872 0.58%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 1.88 1.93 1.98 1.84 1.85 1.62 1.72 -
P/RPS 5.24 4.92 4.68 4.35 4.05 3.64 5.44 -2.46%
P/EPS 34.43 16.64 15.91 12.21 9.22 7.46 13.45 87.02%
EY 2.90 6.01 6.28 8.19 10.84 13.41 7.43 -46.56%
DY 0.00 0.00 3.79 0.00 0.00 0.00 8.72 -
P/NAPS 0.93 0.96 1.00 0.96 0.93 0.84 0.86 5.35%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 22/01/15 17/10/14 23/07/14 25/04/14 22/01/14 23/10/13 29/07/13 -
Price 1.68 1.83 1.98 2.10 1.85 1.81 1.71 -
P/RPS 4.68 4.66 4.68 4.96 4.05 4.07 5.41 -9.20%
P/EPS 30.77 15.78 15.91 13.94 9.22 8.33 13.38 74.13%
EY 3.25 6.34 6.28 7.17 10.84 12.00 7.48 -42.60%
DY 0.00 0.00 3.79 0.00 0.00 0.00 8.77 -
P/NAPS 0.84 0.91 1.00 1.09 0.93 0.93 0.85 -0.78%

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