[KAF] QoQ 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- 414.43%
YoY- 118.78%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 13,516 7,032 7,867 9,354 9,839 9,096 7,677 45.75%
PBT 10,513 5,328 78 4,867 720 10,918 3,315 115.70%
Tax -2,608 -1,390 -112 -1,339 -37 -2,301 -675 146.02%
NP 7,905 3,938 -34 3,528 683 8,617 2,640 107.60%
-
NP to SH 7,841 3,939 -33 3,529 686 8,618 2,641 106.43%
-
Tax Rate 24.81% 26.09% 143.59% 27.51% 5.14% 21.08% 20.36% -
Total Cost 5,611 3,094 7,901 5,826 9,156 479 5,037 7.45%
-
Net Worth 238,216 232,617 215,644 235,350 119,963 231,125 229,286 2.57%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 8,923 - 8,250 - - - 9,003 -0.59%
Div Payout % 113.81% - 0.00% - - - 340.91% -
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 238,216 232,617 215,644 235,350 119,963 231,125 229,286 2.57%
NOSH 118,983 120,091 110,000 120,034 119,963 120,027 120,045 -0.59%
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 58.49% 56.00% -0.43% 37.72% 6.94% 94.73% 34.39% -
ROE 3.29% 1.69% -0.02% 1.50% 0.57% 3.73% 1.15% -
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 11.36 5.86 7.15 7.79 8.20 7.58 6.40 46.54%
EPS 6.59 3.28 -0.03 2.94 0.57 7.18 2.20 107.65%
DPS 7.50 0.00 7.50 0.00 0.00 0.00 7.50 0.00%
NAPS 2.0021 1.937 1.9604 1.9607 1.00 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 11.22 5.84 6.53 7.77 8.17 7.55 6.38 45.64%
EPS 6.51 3.27 -0.03 2.93 0.57 7.16 2.19 106.60%
DPS 7.41 0.00 6.85 0.00 0.00 0.00 7.48 -0.62%
NAPS 1.9783 1.9318 1.7908 1.9545 0.9962 1.9194 1.9041 2.57%
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 15.14 26.98 21.81 22.84 20.61 25.47 20.33 -17.82%
P/EPS 26.10 48.17 -5,200.00 60.54 295.54 26.88 59.09 -41.97%
EY 3.83 2.08 -0.02 1.65 0.34 3.72 1.69 72.44%
DY 4.36 0.00 4.81 0.00 0.00 0.00 5.77 -17.02%
P/NAPS 0.86 0.82 0.80 0.91 1.69 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 15.05 29.20 22.37 20.79 20.36 23.49 25.18 -29.02%
P/EPS 25.95 52.13 -5,333.33 55.10 292.04 24.79 73.18 -49.86%
EY 3.85 1.92 -0.02 1.81 0.34 4.03 1.37 99.01%
DY 4.39 0.00 4.69 0.00 0.00 0.00 4.66 -3.89%
P/NAPS 0.85 0.88 0.82 0.83 1.67 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