[KAF] QoQ Cumulative Quarter Result on 31-May-2012 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
25-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 5.33%
YoY- -30.41%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 24,253 17,221 9,354 37,873 28,034 18,938 11,261 66.85%
PBT 10,273 4,946 4,867 17,897 17,177 6,259 2,944 130.23%
Tax -2,841 -1,451 -1,339 -4,345 -4,308 -2,007 -1,332 65.77%
NP 7,432 3,495 3,528 13,552 12,869 4,252 1,612 177.26%
-
NP to SH 7,435 3,497 3,529 13,558 12,872 4,254 1,613 177.22%
-
Tax Rate 27.66% 29.34% 27.51% 24.28% 25.08% 32.07% 45.24% -
Total Cost 16,821 13,726 5,826 24,321 15,165 14,686 9,649 44.89%
-
Net Worth 232,659 235,517 235,350 231,856 231,215 229,523 227,264 1.57%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 9,008 - - 9,003 9,005 9,012 - -
Div Payout % 121.16% - - 66.41% 69.96% 211.86% - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 232,659 235,517 235,350 231,856 231,215 229,523 227,264 1.57%
NOSH 120,113 120,137 120,034 120,051 120,074 120,169 120,373 -0.14%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 30.64% 20.29% 37.72% 35.78% 45.90% 22.45% 14.31% -
ROE 3.20% 1.48% 1.50% 5.85% 5.57% 1.85% 0.71% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 20.19 14.33 7.79 31.55 23.35 15.76 9.36 67.02%
EPS 6.19 2.91 2.94 11.29 10.72 3.54 1.34 177.62%
DPS 7.50 0.00 0.00 7.50 7.50 7.50 0.00 -
NAPS 1.937 1.9604 1.9607 1.9313 1.9256 1.91 1.888 1.72%
Adjusted Per Share Value based on latest NOSH - 119,963
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 20.14 14.30 7.77 31.45 23.28 15.73 9.35 66.86%
EPS 6.17 2.90 2.93 11.26 10.69 3.53 1.34 177.02%
DPS 7.48 0.00 0.00 7.48 7.48 7.48 0.00 -
NAPS 1.9321 1.9559 1.9545 1.9255 1.9201 1.9061 1.8873 1.57%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 1.58 1.56 1.78 1.69 1.93 1.30 1.35 -
P/RPS 7.82 10.88 22.84 5.36 8.27 8.25 14.43 -33.55%
P/EPS 25.53 53.59 60.54 14.96 18.00 36.72 100.75 -59.98%
EY 3.92 1.87 1.65 6.68 5.55 2.72 0.99 150.49%
DY 4.75 0.00 0.00 4.44 3.89 5.77 0.00 -
P/NAPS 0.82 0.80 0.91 0.88 1.00 0.68 0.72 9.06%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 24/04/13 23/01/13 24/10/12 25/07/12 23/04/12 16/01/12 20/10/11 -
Price 1.71 1.60 1.62 1.67 1.78 1.61 1.32 -
P/RPS 8.47 11.16 20.79 5.29 7.62 10.22 14.11 -28.86%
P/EPS 27.63 54.97 55.10 14.79 16.60 45.48 98.51 -57.18%
EY 3.62 1.82 1.81 6.76 6.02 2.20 1.02 132.84%
DY 4.39 0.00 0.00 4.49 4.21 4.66 0.00 -
P/NAPS 0.88 0.82 0.83 0.86 0.92 0.84 0.70 16.49%

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