[KAF] QoQ Cumulative Quarter Result on 31-Aug-2012 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
24-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- -73.97%
YoY- 118.78%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 37,769 24,253 17,221 9,354 37,873 28,034 18,938 58.37%
PBT 20,797 10,273 4,946 4,867 17,897 17,177 6,259 122.50%
Tax -5,452 -2,841 -1,451 -1,339 -4,345 -4,308 -2,007 94.56%
NP 15,345 7,432 3,495 3,528 13,552 12,869 4,252 135.09%
-
NP to SH 15,280 7,435 3,497 3,529 13,558 12,872 4,254 134.35%
-
Tax Rate 26.22% 27.66% 29.34% 27.51% 24.28% 25.08% 32.07% -
Total Cost 22,424 16,821 13,726 5,826 24,321 15,165 14,686 32.56%
-
Net Worth 239,296 232,659 235,517 235,350 231,856 231,215 229,523 2.81%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 17,928 9,008 - - 9,003 9,005 9,012 58.10%
Div Payout % 117.33% 121.16% - - 66.41% 69.96% 211.86% -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 239,296 232,659 235,517 235,350 231,856 231,215 229,523 2.81%
NOSH 119,522 120,113 120,137 120,034 120,051 120,074 120,169 -0.35%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 40.63% 30.64% 20.29% 37.72% 35.78% 45.90% 22.45% -
ROE 6.39% 3.20% 1.48% 1.50% 5.85% 5.57% 1.85% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 31.60 20.19 14.33 7.79 31.55 23.35 15.76 58.94%
EPS 12.73 6.19 2.91 2.94 11.29 10.72 3.54 134.53%
DPS 15.00 7.50 0.00 0.00 7.50 7.50 7.50 58.67%
NAPS 2.0021 1.937 1.9604 1.9607 1.9313 1.9256 1.91 3.18%
Adjusted Per Share Value based on latest NOSH - 120,034
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 31.37 20.14 14.30 7.77 31.45 23.28 15.73 58.37%
EPS 12.69 6.17 2.90 2.93 11.26 10.69 3.53 134.48%
DPS 14.89 7.48 0.00 0.00 7.48 7.48 7.48 58.17%
NAPS 1.9872 1.9321 1.9559 1.9545 1.9255 1.9201 1.9061 2.81%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.72 1.58 1.56 1.78 1.69 1.93 1.30 -
P/RPS 5.44 7.82 10.88 22.84 5.36 8.27 8.25 -24.22%
P/EPS 13.45 25.53 53.59 60.54 14.96 18.00 36.72 -48.77%
EY 7.43 3.92 1.87 1.65 6.68 5.55 2.72 95.29%
DY 8.72 4.75 0.00 0.00 4.44 3.89 5.77 31.65%
P/NAPS 0.86 0.82 0.80 0.91 0.88 1.00 0.68 16.93%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 29/07/13 24/04/13 23/01/13 24/10/12 25/07/12 23/04/12 16/01/12 -
Price 1.71 1.71 1.60 1.62 1.67 1.78 1.61 -
P/RPS 5.41 8.47 11.16 20.79 5.29 7.62 10.22 -34.53%
P/EPS 13.38 27.63 54.97 55.10 14.79 16.60 45.48 -55.73%
EY 7.48 3.62 1.82 1.81 6.76 6.02 2.20 125.94%
DY 8.77 4.39 0.00 0.00 4.49 4.21 4.66 52.37%
P/NAPS 0.85 0.88 0.82 0.83 0.86 0.92 0.84 0.79%

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