[KAF] QoQ Cumulative Quarter Result on 31-Aug-2015 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
26-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- -75.32%
YoY- -70.29%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 30,123 21,310 10,145 42,931 30,728 21,525 11,792 86.97%
PBT 6,387 5,389 2,067 6,766 7,243 3,542 4,839 20.34%
Tax -1,378 -919 -449 -2,424 -1,960 0 -1,184 10.65%
NP 5,009 4,470 1,618 4,342 5,283 3,542 3,655 23.40%
-
NP to SH 3,723 3,434 1,035 4,193 4,990 3,277 3,484 4.52%
-
Tax Rate 21.58% 17.05% 21.72% 35.83% 27.06% 0.00% 24.47% -
Total Cost 25,114 16,840 8,527 38,589 25,445 17,983 8,137 112.12%
-
Net Worth 236,386 236,285 234,343 233,125 244,294 241,405 241,705 -1.47%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - - 12,014 11,995 - - -
Div Payout % - - - 286.53% 240.38% - - -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 236,386 236,285 234,343 233,125 244,294 241,405 241,705 -1.47%
NOSH 120,096 120,069 120,348 120,143 119,951 120,036 120,137 -0.02%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 16.63% 20.98% 15.95% 10.11% 17.19% 16.46% 31.00% -
ROE 1.57% 1.45% 0.44% 1.80% 2.04% 1.36% 1.44% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 25.08 17.75 8.43 35.73 25.62 17.93 9.82 86.95%
EPS 3.10 2.86 0.86 3.49 4.16 2.73 2.90 4.55%
DPS 0.00 0.00 0.00 10.00 10.00 0.00 0.00 -
NAPS 1.9683 1.9679 1.9472 1.9404 2.0366 2.0111 2.0119 -1.45%
Adjusted Per Share Value based on latest NOSH - 120,348
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 25.02 17.70 8.42 35.65 25.52 17.88 9.79 87.03%
EPS 3.09 2.85 0.86 3.48 4.14 2.72 2.89 4.56%
DPS 0.00 0.00 0.00 9.98 9.96 0.00 0.00 -
NAPS 1.9631 1.9622 1.9461 1.936 2.0287 2.0048 2.0072 -1.47%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 2.46 2.57 2.60 1.79 1.79 1.88 1.93 -
P/RPS 9.81 14.48 30.84 5.01 6.99 10.48 19.66 -37.11%
P/EPS 79.35 89.86 302.33 51.29 43.03 68.86 66.55 12.45%
EY 1.26 1.11 0.33 1.95 2.32 1.45 1.50 -10.98%
DY 0.00 0.00 0.00 5.59 5.59 0.00 0.00 -
P/NAPS 1.25 1.31 1.34 0.92 0.88 0.93 0.96 19.26%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 20/04/16 27/01/16 26/10/15 31/07/15 23/04/15 22/01/15 17/10/14 -
Price 2.50 2.50 2.60 2.61 1.70 1.68 1.83 -
P/RPS 9.97 14.09 30.84 7.30 6.64 9.37 18.64 -34.13%
P/EPS 80.65 87.41 302.33 74.79 40.87 61.54 63.10 17.79%
EY 1.24 1.14 0.33 1.34 2.45 1.63 1.58 -14.92%
DY 0.00 0.00 0.00 3.83 5.88 0.00 0.00 -
P/NAPS 1.27 1.27 1.34 1.35 0.83 0.84 0.91 24.90%

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