[KAF] QoQ Annualized Quarter Result on 31-May-2012 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
25-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- -21.0%
YoY- -30.41%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 32,337 34,442 37,416 37,873 37,378 37,876 45,044 -19.84%
PBT 13,697 9,892 19,468 17,897 22,902 12,518 11,776 10.60%
Tax -3,788 -2,902 -5,356 -4,345 -5,744 -4,014 -5,328 -20.35%
NP 9,909 6,990 14,112 13,552 17,158 8,504 6,448 33.20%
-
NP to SH 9,913 6,994 14,116 13,558 17,162 8,508 6,452 33.18%
-
Tax Rate 27.66% 29.34% 27.51% 24.28% 25.08% 32.07% 45.24% -
Total Cost 22,428 27,452 23,304 24,321 20,220 29,372 38,596 -30.38%
-
Net Worth 232,659 235,517 235,350 231,856 231,215 229,523 227,264 1.57%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 12,011 - - 9,003 12,007 18,025 - -
Div Payout % 121.16% - - 66.41% 69.96% 211.86% - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 232,659 235,517 235,350 231,856 231,215 229,523 227,264 1.57%
NOSH 120,113 120,137 120,034 120,051 120,074 120,169 120,373 -0.14%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 30.64% 20.29% 37.72% 35.78% 45.90% 22.45% 14.31% -
ROE 4.26% 2.97% 6.00% 5.85% 7.42% 3.71% 2.84% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 26.92 28.67 31.17 31.55 31.13 31.52 37.42 -19.72%
EPS 8.25 5.82 11.76 11.29 14.29 7.08 5.36 33.34%
DPS 10.00 0.00 0.00 7.50 10.00 15.00 0.00 -
NAPS 1.937 1.9604 1.9607 1.9313 1.9256 1.91 1.888 1.72%
Adjusted Per Share Value based on latest NOSH - 119,963
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 26.85 28.60 31.07 31.45 31.04 31.45 37.41 -19.85%
EPS 8.23 5.81 11.72 11.26 14.25 7.07 5.36 33.12%
DPS 9.97 0.00 0.00 7.48 9.97 14.97 0.00 -
NAPS 1.9321 1.9559 1.9545 1.9255 1.9201 1.9061 1.8873 1.57%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 1.58 1.56 1.78 1.69 1.93 1.30 1.35 -
P/RPS 5.87 5.44 5.71 5.36 6.20 4.12 3.61 38.31%
P/EPS 19.14 26.80 15.14 14.96 13.50 18.36 25.19 -16.74%
EY 5.22 3.73 6.61 6.68 7.41 5.45 3.97 20.03%
DY 6.33 0.00 0.00 4.44 5.18 11.54 0.00 -
P/NAPS 0.82 0.80 0.91 0.88 1.00 0.68 0.72 9.06%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 24/04/13 23/01/13 24/10/12 25/07/12 23/04/12 16/01/12 20/10/11 -
Price 1.71 1.60 1.62 1.67 1.78 1.61 1.32 -
P/RPS 6.35 5.58 5.20 5.29 5.72 5.11 3.53 47.96%
P/EPS 20.72 27.48 13.78 14.79 12.45 22.74 24.63 -10.89%
EY 4.83 3.64 7.26 6.76 8.03 4.40 4.06 12.28%
DY 5.85 0.00 0.00 4.49 5.62 9.32 0.00 -
P/NAPS 0.88 0.82 0.83 0.86 0.92 0.84 0.70 16.49%

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