[KAF] QoQ Annualized Quarter Result on 31-May-2013 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 54.14%
YoY- 12.7%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 50,781 54,854 53,388 37,769 32,337 34,442 37,416 22.65%
PBT 28,821 32,900 35,524 20,797 13,697 9,892 19,468 29.98%
Tax -10,473 -8,504 -9,244 -5,452 -3,788 -2,902 -5,356 56.56%
NP 18,348 24,396 26,280 15,345 9,909 6,990 14,112 19.18%
-
NP to SH 18,077 24,070 26,064 15,280 9,913 6,994 14,116 17.97%
-
Tax Rate 36.34% 25.85% 26.02% 26.22% 27.66% 29.34% 27.51% -
Total Cost 32,433 30,458 27,108 22,424 22,428 27,452 23,304 24.72%
-
Net Worth 230,593 238,072 232,584 239,296 232,659 235,517 235,350 -1.35%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - 17,928 12,011 - - -
Div Payout % - - - 117.33% 121.16% - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 230,593 238,072 232,584 239,296 232,659 235,517 235,350 -1.35%
NOSH 119,982 119,990 120,000 119,522 120,113 120,137 120,034 -0.02%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 36.13% 44.47% 49.22% 40.63% 30.64% 20.29% 37.72% -
ROE 7.84% 10.11% 11.21% 6.39% 4.26% 2.97% 6.00% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 42.32 45.72 44.49 31.60 26.92 28.67 31.17 22.68%
EPS 15.07 20.06 21.72 12.73 8.25 5.82 11.76 18.03%
DPS 0.00 0.00 0.00 15.00 10.00 0.00 0.00 -
NAPS 1.9219 1.9841 1.9382 2.0021 1.937 1.9604 1.9607 -1.32%
Adjusted Per Share Value based on latest NOSH - 118,983
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 42.17 45.55 44.34 31.37 26.85 28.60 31.07 22.65%
EPS 15.01 19.99 21.64 12.69 8.23 5.81 11.72 17.98%
DPS 0.00 0.00 0.00 14.89 9.97 0.00 0.00 -
NAPS 1.915 1.9771 1.9315 1.9872 1.9321 1.9559 1.9545 -1.35%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.84 1.85 1.62 1.72 1.58 1.56 1.78 -
P/RPS 4.35 4.05 3.64 5.44 5.87 5.44 5.71 -16.62%
P/EPS 12.21 9.22 7.46 13.45 19.14 26.80 15.14 -13.39%
EY 8.19 10.84 13.41 7.43 5.22 3.73 6.61 15.40%
DY 0.00 0.00 0.00 8.72 6.33 0.00 0.00 -
P/NAPS 0.96 0.93 0.84 0.86 0.82 0.80 0.91 3.64%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 25/04/14 22/01/14 23/10/13 29/07/13 24/04/13 23/01/13 24/10/12 -
Price 2.10 1.85 1.81 1.71 1.71 1.60 1.62 -
P/RPS 4.96 4.05 4.07 5.41 6.35 5.58 5.20 -3.10%
P/EPS 13.94 9.22 8.33 13.38 20.72 27.48 13.78 0.77%
EY 7.17 10.84 12.00 7.48 4.83 3.64 7.26 -0.83%
DY 0.00 0.00 0.00 8.77 5.85 0.00 0.00 -
P/NAPS 1.09 0.93 0.93 0.85 0.88 0.82 0.83 19.98%

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