[KAF] QoQ Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -50.45%
YoY- -17.8%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 53,388 37,769 32,337 34,442 37,416 37,873 37,378 26.74%
PBT 35,524 20,797 13,697 9,892 19,468 17,897 22,902 33.89%
Tax -9,244 -5,452 -3,788 -2,902 -5,356 -4,345 -5,744 37.21%
NP 26,280 15,345 9,909 6,990 14,112 13,552 17,158 32.77%
-
NP to SH 26,064 15,280 9,913 6,994 14,116 13,558 17,162 32.02%
-
Tax Rate 26.02% 26.22% 27.66% 29.34% 27.51% 24.28% 25.08% -
Total Cost 27,108 22,424 22,428 27,452 23,304 24,321 20,220 21.51%
-
Net Worth 232,584 239,296 232,659 235,517 235,350 231,856 231,215 0.39%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - 17,928 12,011 - - 9,003 12,007 -
Div Payout % - 117.33% 121.16% - - 66.41% 69.96% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 232,584 239,296 232,659 235,517 235,350 231,856 231,215 0.39%
NOSH 120,000 119,522 120,113 120,137 120,034 120,051 120,074 -0.04%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 49.22% 40.63% 30.64% 20.29% 37.72% 35.78% 45.90% -
ROE 11.21% 6.39% 4.26% 2.97% 6.00% 5.85% 7.42% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 44.49 31.60 26.92 28.67 31.17 31.55 31.13 26.79%
EPS 21.72 12.73 8.25 5.82 11.76 11.29 14.29 32.09%
DPS 0.00 15.00 10.00 0.00 0.00 7.50 10.00 -
NAPS 1.9382 2.0021 1.937 1.9604 1.9607 1.9313 1.9256 0.43%
Adjusted Per Share Value based on latest NOSH - 110,000
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 44.34 31.37 26.85 28.60 31.07 31.45 31.04 26.75%
EPS 21.64 12.69 8.23 5.81 11.72 11.26 14.25 32.01%
DPS 0.00 14.89 9.97 0.00 0.00 7.48 9.97 -
NAPS 1.9315 1.9872 1.9321 1.9559 1.9545 1.9255 1.9201 0.39%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 1.62 1.72 1.58 1.56 1.78 1.69 1.93 -
P/RPS 3.64 5.44 5.87 5.44 5.71 5.36 6.20 -29.81%
P/EPS 7.46 13.45 19.14 26.80 15.14 14.96 13.50 -32.58%
EY 13.41 7.43 5.22 3.73 6.61 6.68 7.41 48.34%
DY 0.00 8.72 6.33 0.00 0.00 4.44 5.18 -
P/NAPS 0.84 0.86 0.82 0.80 0.91 0.88 1.00 -10.94%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 23/10/13 29/07/13 24/04/13 23/01/13 24/10/12 25/07/12 23/04/12 -
Price 1.81 1.71 1.71 1.60 1.62 1.67 1.78 -
P/RPS 4.07 5.41 6.35 5.58 5.20 5.29 5.72 -20.24%
P/EPS 8.33 13.38 20.72 27.48 13.78 14.79 12.45 -23.44%
EY 12.00 7.48 4.83 3.64 7.26 6.76 8.03 30.61%
DY 0.00 8.77 5.85 0.00 0.00 4.49 5.62 -
P/NAPS 0.93 0.85 0.88 0.82 0.83 0.86 0.92 0.72%

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