[KAF] QoQ Cumulative Quarter Result on 30-Nov-2013 [#2]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
22-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 84.7%
YoY- 244.15%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 11,792 50,793 38,086 27,427 13,347 37,769 24,253 -38.08%
PBT 4,839 20,985 21,616 16,450 8,881 20,797 10,273 -39.37%
Tax -1,184 -5,559 -7,855 -4,252 -2,311 -5,452 -2,841 -44.11%
NP 3,655 15,426 13,761 12,198 6,570 15,345 7,432 -37.61%
-
NP to SH 3,484 14,937 13,558 12,035 6,516 15,280 7,435 -39.58%
-
Tax Rate 24.47% 26.49% 36.34% 25.85% 26.02% 26.22% 27.66% -
Total Cost 8,137 35,367 24,325 15,229 6,777 22,424 16,821 -38.29%
-
Net Worth 241,705 237,626 230,593 238,072 232,584 239,296 232,659 2.56%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - 9,002 - - - 17,928 9,008 -
Div Payout % - 60.27% - - - 117.33% 121.16% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 241,705 237,626 230,593 238,072 232,584 239,296 232,659 2.56%
NOSH 120,137 120,031 119,982 119,990 120,000 119,522 120,113 0.01%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 31.00% 30.37% 36.13% 44.47% 49.22% 40.63% 30.64% -
ROE 1.44% 6.29% 5.88% 5.06% 2.80% 6.39% 3.20% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 9.82 42.32 31.74 22.86 11.12 31.60 20.19 -38.07%
EPS 2.90 12.45 11.30 10.03 5.43 12.73 6.19 -39.59%
DPS 0.00 7.50 0.00 0.00 0.00 15.00 7.50 -
NAPS 2.0119 1.9797 1.9219 1.9841 1.9382 2.0021 1.937 2.55%
Adjusted Per Share Value based on latest NOSH - 119,978
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 9.79 42.18 31.63 22.78 11.08 31.37 20.14 -38.09%
EPS 2.89 12.40 11.26 9.99 5.41 12.69 6.17 -39.60%
DPS 0.00 7.48 0.00 0.00 0.00 14.89 7.48 -
NAPS 2.0072 1.9734 1.915 1.9771 1.9315 1.9872 1.9321 2.56%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 1.93 1.98 1.84 1.85 1.62 1.72 1.58 -
P/RPS 19.66 4.68 5.80 8.09 14.57 5.44 7.82 84.58%
P/EPS 66.55 15.91 16.28 18.44 29.83 13.45 25.53 89.07%
EY 1.50 6.28 6.14 5.42 3.35 7.43 3.92 -47.20%
DY 0.00 3.79 0.00 0.00 0.00 8.72 4.75 -
P/NAPS 0.96 1.00 0.96 0.93 0.84 0.86 0.82 11.04%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 17/10/14 23/07/14 25/04/14 22/01/14 23/10/13 29/07/13 24/04/13 -
Price 1.83 1.98 2.10 1.85 1.81 1.71 1.71 -
P/RPS 18.64 4.68 6.62 8.09 16.27 5.41 8.47 68.94%
P/EPS 63.10 15.91 18.58 18.44 33.33 13.38 27.63 73.15%
EY 1.58 6.28 5.38 5.42 3.00 7.48 3.62 -42.37%
DY 0.00 3.79 0.00 0.00 0.00 8.77 4.39 -
P/NAPS 0.91 1.00 1.09 0.93 0.93 0.85 0.88 2.25%

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