[KAF] QoQ Annualized Quarter Result on 30-Nov-2011 [#2]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
16-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 31.87%
YoY- -70.93%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 37,416 37,873 37,378 37,876 45,044 30,502 30,685 14.06%
PBT 19,468 17,897 22,902 12,518 11,776 26,167 33,664 -30.47%
Tax -5,356 -4,345 -5,744 -4,014 -5,328 -6,690 -8,814 -28.14%
NP 14,112 13,552 17,158 8,504 6,448 19,477 24,849 -31.30%
-
NP to SH 14,116 13,558 17,162 8,508 6,452 19,483 24,853 -31.29%
-
Tax Rate 27.51% 24.28% 25.08% 32.07% 45.24% 25.57% 26.18% -
Total Cost 23,304 24,321 20,220 29,372 38,596 11,025 5,836 150.64%
-
Net Worth 235,350 231,856 231,215 229,523 227,264 231,769 230,917 1.26%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - 9,003 12,007 18,025 - 18,005 12,003 -
Div Payout % - 66.41% 69.96% 211.86% - 92.42% 48.30% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 235,350 231,856 231,215 229,523 227,264 231,769 230,917 1.26%
NOSH 120,034 120,051 120,074 120,169 120,373 120,037 120,032 0.00%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 37.72% 35.78% 45.90% 22.45% 14.31% 63.85% 80.98% -
ROE 6.00% 5.85% 7.42% 3.71% 2.84% 8.41% 10.76% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 31.17 31.55 31.13 31.52 37.42 25.41 25.56 14.07%
EPS 11.76 11.29 14.29 7.08 5.36 16.24 20.71 -31.30%
DPS 0.00 7.50 10.00 15.00 0.00 15.00 10.00 -
NAPS 1.9607 1.9313 1.9256 1.91 1.888 1.9308 1.9238 1.26%
Adjusted Per Share Value based on latest NOSH - 120,045
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 31.07 31.45 31.04 31.45 37.41 25.33 25.48 14.06%
EPS 11.72 11.26 14.25 7.07 5.36 16.18 20.64 -31.31%
DPS 0.00 7.48 9.97 14.97 0.00 14.95 9.97 -
NAPS 1.9545 1.9255 1.9201 1.9061 1.8873 1.9247 1.9177 1.26%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 1.78 1.69 1.93 1.30 1.35 1.46 1.44 -
P/RPS 5.71 5.36 6.20 4.12 3.61 5.75 5.63 0.94%
P/EPS 15.14 14.96 13.50 18.36 25.19 9.00 6.95 67.64%
EY 6.61 6.68 7.41 5.45 3.97 11.12 14.38 -40.29%
DY 0.00 4.44 5.18 11.54 0.00 10.27 6.94 -
P/NAPS 0.91 0.88 1.00 0.68 0.72 0.76 0.75 13.69%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 24/10/12 25/07/12 23/04/12 16/01/12 20/10/11 28/07/11 25/04/11 -
Price 1.62 1.67 1.78 1.61 1.32 1.45 1.40 -
P/RPS 5.20 5.29 5.72 5.11 3.53 5.71 5.48 -3.42%
P/EPS 13.78 14.79 12.45 22.74 24.63 8.93 6.76 60.42%
EY 7.26 6.76 8.03 4.40 4.06 11.19 14.79 -37.63%
DY 0.00 4.49 5.62 9.32 0.00 10.34 7.14 -
P/NAPS 0.83 0.86 0.92 0.84 0.70 0.75 0.73 8.89%

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