[KAF] QoQ Annualized Quarter Result on 31-Aug-2012 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
24-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 4.12%
YoY- 118.78%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 37,769 32,337 34,442 37,416 37,873 37,378 37,876 -0.18%
PBT 20,797 13,697 9,892 19,468 17,897 22,902 12,518 40.23%
Tax -5,452 -3,788 -2,902 -5,356 -4,345 -5,744 -4,014 22.62%
NP 15,345 9,909 6,990 14,112 13,552 17,158 8,504 48.16%
-
NP to SH 15,280 9,913 6,994 14,116 13,558 17,162 8,508 47.69%
-
Tax Rate 26.22% 27.66% 29.34% 27.51% 24.28% 25.08% 32.07% -
Total Cost 22,424 22,428 27,452 23,304 24,321 20,220 29,372 -16.45%
-
Net Worth 239,296 232,659 235,517 235,350 231,856 231,215 229,523 2.81%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 17,928 12,011 - - 9,003 12,007 18,025 -0.35%
Div Payout % 117.33% 121.16% - - 66.41% 69.96% 211.86% -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 239,296 232,659 235,517 235,350 231,856 231,215 229,523 2.81%
NOSH 119,522 120,113 120,137 120,034 120,051 120,074 120,169 -0.35%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 40.63% 30.64% 20.29% 37.72% 35.78% 45.90% 22.45% -
ROE 6.39% 4.26% 2.97% 6.00% 5.85% 7.42% 3.71% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 31.60 26.92 28.67 31.17 31.55 31.13 31.52 0.16%
EPS 12.73 8.25 5.82 11.76 11.29 14.29 7.08 47.81%
DPS 15.00 10.00 0.00 0.00 7.50 10.00 15.00 0.00%
NAPS 2.0021 1.937 1.9604 1.9607 1.9313 1.9256 1.91 3.18%
Adjusted Per Share Value based on latest NOSH - 120,034
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 31.37 26.85 28.60 31.07 31.45 31.04 31.45 -0.16%
EPS 12.69 8.23 5.81 11.72 11.26 14.25 7.07 47.64%
DPS 14.89 9.97 0.00 0.00 7.48 9.97 14.97 -0.35%
NAPS 1.9872 1.9321 1.9559 1.9545 1.9255 1.9201 1.9061 2.81%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.72 1.58 1.56 1.78 1.69 1.93 1.30 -
P/RPS 5.44 5.87 5.44 5.71 5.36 6.20 4.12 20.33%
P/EPS 13.45 19.14 26.80 15.14 14.96 13.50 18.36 -18.72%
EY 7.43 5.22 3.73 6.61 6.68 7.41 5.45 22.92%
DY 8.72 6.33 0.00 0.00 4.44 5.18 11.54 -17.02%
P/NAPS 0.86 0.82 0.80 0.91 0.88 1.00 0.68 16.93%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 29/07/13 24/04/13 23/01/13 24/10/12 25/07/12 23/04/12 16/01/12 -
Price 1.71 1.71 1.60 1.62 1.67 1.78 1.61 -
P/RPS 5.41 6.35 5.58 5.20 5.29 5.72 5.11 3.87%
P/EPS 13.38 20.72 27.48 13.78 14.79 12.45 22.74 -29.76%
EY 7.48 4.83 3.64 7.26 6.76 8.03 4.40 42.39%
DY 8.77 5.85 0.00 0.00 4.49 5.62 9.32 -3.97%
P/NAPS 0.85 0.88 0.82 0.83 0.86 0.92 0.84 0.79%

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