[KAF] QoQ Cumulative 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- -0.91%
YoY- -17.8%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 13,347 37,769 24,253 17,221 9,354 37,873 28,034 -38.94%
PBT 8,881 20,797 10,273 4,946 4,867 17,897 17,177 -35.50%
Tax -2,311 -5,452 -2,841 -1,451 -1,339 -4,345 -4,308 -33.90%
NP 6,570 15,345 7,432 3,495 3,528 13,552 12,869 -36.04%
-
NP to SH 6,516 15,280 7,435 3,497 3,529 13,558 12,872 -36.40%
-
Tax Rate 26.02% 26.22% 27.66% 29.34% 27.51% 24.28% 25.08% -
Total Cost 6,777 22,424 16,821 13,726 5,826 24,321 15,165 -41.46%
-
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 9,008 - - 9,003 9,005 -
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 2.80% 6.39% 3.20% 1.48% 1.50% 5.85% 5.57% -
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 11.12 31.60 20.19 14.33 7.79 31.55 23.35 -38.93%
EPS 5.43 12.73 6.19 2.91 2.94 11.29 10.72 -36.37%
DPS 0.00 15.00 7.50 0.00 0.00 7.50 7.50 -
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 11.08 31.37 20.14 14.30 7.77 31.45 23.28 -38.95%
EPS 5.41 12.69 6.17 2.90 2.93 11.26 10.69 -36.41%
DPS 0.00 14.89 7.48 0.00 0.00 7.48 7.48 -
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 14.57 5.44 7.82 10.88 22.84 5.36 8.27 45.72%
P/EPS 29.83 13.45 25.53 53.59 60.54 14.96 18.00 39.91%
EY 3.35 7.43 3.92 1.87 1.65 6.68 5.55 -28.51%
DY 0.00 8.72 4.75 0.00 0.00 4.44 3.89 -
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 16.27 5.41 8.47 11.16 20.79 5.29 7.62 65.58%
P/EPS 33.33 13.38 27.63 54.97 55.10 14.79 16.60 58.95%
EY 3.00 7.48 3.62 1.82 1.81 6.76 6.02 -37.06%
DY 0.00 8.77 4.39 0.00 0.00 4.49 4.21 -
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