[KAF] QoQ Annualized Quarter Result on 31-Aug-2013 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 70.58%
YoY- 84.64%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 50,793 50,781 54,854 53,388 37,769 32,337 34,442 29.59%
PBT 20,985 28,821 32,900 35,524 20,797 13,697 9,892 65.17%
Tax -5,559 -10,473 -8,504 -9,244 -5,452 -3,788 -2,902 54.30%
NP 15,426 18,348 24,396 26,280 15,345 9,909 6,990 69.58%
-
NP to SH 14,937 18,077 24,070 26,064 15,280 9,913 6,994 65.91%
-
Tax Rate 26.49% 36.34% 25.85% 26.02% 26.22% 27.66% 29.34% -
Total Cost 35,367 32,433 30,458 27,108 22,424 22,428 27,452 18.41%
-
Net Worth 237,626 230,593 238,072 232,584 239,296 232,659 235,517 0.59%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 9,002 - - - 17,928 12,011 - -
Div Payout % 60.27% - - - 117.33% 121.16% - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 237,626 230,593 238,072 232,584 239,296 232,659 235,517 0.59%
NOSH 120,031 119,982 119,990 120,000 119,522 120,113 120,137 -0.05%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 30.37% 36.13% 44.47% 49.22% 40.63% 30.64% 20.29% -
ROE 6.29% 7.84% 10.11% 11.21% 6.39% 4.26% 2.97% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 42.32 42.32 45.72 44.49 31.60 26.92 28.67 29.67%
EPS 12.45 15.07 20.06 21.72 12.73 8.25 5.82 66.09%
DPS 7.50 0.00 0.00 0.00 15.00 10.00 0.00 -
NAPS 1.9797 1.9219 1.9841 1.9382 2.0021 1.937 1.9604 0.65%
Adjusted Per Share Value based on latest NOSH - 120,000
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 42.18 42.17 45.55 44.34 31.37 26.85 28.60 29.59%
EPS 12.40 15.01 19.99 21.64 12.69 8.23 5.81 65.84%
DPS 7.48 0.00 0.00 0.00 14.89 9.97 0.00 -
NAPS 1.9734 1.915 1.9771 1.9315 1.9872 1.9321 1.9559 0.59%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.98 1.84 1.85 1.62 1.72 1.58 1.56 -
P/RPS 4.68 4.35 4.05 3.64 5.44 5.87 5.44 -9.55%
P/EPS 15.91 12.21 9.22 7.46 13.45 19.14 26.80 -29.38%
EY 6.28 8.19 10.84 13.41 7.43 5.22 3.73 41.57%
DY 3.79 0.00 0.00 0.00 8.72 6.33 0.00 -
P/NAPS 1.00 0.96 0.93 0.84 0.86 0.82 0.80 16.05%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 23/07/14 25/04/14 22/01/14 23/10/13 29/07/13 24/04/13 23/01/13 -
Price 1.98 2.10 1.85 1.81 1.71 1.71 1.60 -
P/RPS 4.68 4.96 4.05 4.07 5.41 6.35 5.58 -11.07%
P/EPS 15.91 13.94 9.22 8.33 13.38 20.72 27.48 -30.55%
EY 6.28 7.17 10.84 12.00 7.48 4.83 3.64 43.89%
DY 3.79 0.00 0.00 0.00 8.77 5.85 0.00 -
P/NAPS 1.00 1.09 0.93 0.93 0.85 0.88 0.82 14.15%

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