[KAF] QoQ TTM Result on 28-Feb-2013 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -36.55%
YoY- -40.78%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 47,975 41,762 37,769 34,092 36,156 35,966 37,873 17.05%
PBT 32,292 24,800 20,786 10,993 16,583 19,820 17,897 48.15%
Tax -8,251 -6,421 -5,449 -2,878 -3,789 -4,352 -4,345 53.28%
NP 24,041 18,379 15,337 8,115 12,794 15,468 13,552 46.49%
-
NP to SH 23,814 18,262 15,275 8,121 12,800 15,474 13,558 45.52%
-
Tax Rate 25.55% 25.89% 26.21% 26.18% 22.85% 21.96% 24.28% -
Total Cost 23,934 23,383 22,432 25,977 23,362 20,498 24,321 -1.06%
-
Net Worth 238,048 232,584 238,216 232,617 215,644 235,350 119,963 57.84%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 8,923 8,923 8,923 - - 9,003 9,003 -0.59%
Div Payout % 37.47% 48.87% 58.42% - - 58.18% 66.41% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 238,048 232,584 238,216 232,617 215,644 235,350 119,963 57.84%
NOSH 119,978 120,000 118,983 120,091 110,000 120,034 119,963 0.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 50.11% 44.01% 40.61% 23.80% 35.39% 43.01% 35.78% -
ROE 10.00% 7.85% 6.41% 3.49% 5.94% 6.57% 11.30% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 39.99 34.80 31.74 28.39 32.87 29.96 31.57 17.05%
EPS 19.85 15.22 12.84 6.76 11.64 12.89 11.30 45.53%
DPS 7.50 7.44 7.50 0.00 0.00 7.50 7.50 0.00%
NAPS 1.9841 1.9382 2.0021 1.937 1.9604 1.9607 1.00 57.83%
Adjusted Per Share Value based on latest NOSH - 120,091
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 39.84 34.68 31.37 28.31 30.03 29.87 31.45 17.05%
EPS 19.78 15.17 12.69 6.74 10.63 12.85 11.26 45.53%
DPS 7.41 7.41 7.41 0.00 0.00 7.48 7.48 -0.62%
NAPS 1.9769 1.9315 1.9783 1.9318 1.7908 1.9545 0.9962 57.84%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.85 1.62 1.72 1.58 1.56 1.78 1.69 -
P/RPS 4.63 4.65 5.42 5.57 4.75 5.94 5.35 -9.17%
P/EPS 9.32 10.65 13.40 23.36 13.41 13.81 14.95 -27.00%
EY 10.73 9.39 7.46 4.28 7.46 7.24 6.69 36.98%
DY 4.05 4.59 4.36 0.00 0.00 4.21 4.44 -5.93%
P/NAPS 0.93 0.84 0.86 0.82 0.80 0.91 1.69 -32.82%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 22/01/14 23/10/13 29/07/13 24/04/13 23/01/13 24/10/12 25/07/12 -
Price 1.85 1.81 1.71 1.71 1.60 1.62 1.67 -
P/RPS 4.63 5.20 5.39 6.02 4.87 5.41 5.29 -8.49%
P/EPS 9.32 11.89 13.32 25.29 13.75 12.57 14.78 -26.44%
EY 10.73 8.41 7.51 3.95 7.27 7.96 6.77 35.89%
DY 4.05 4.11 4.39 0.00 0.00 4.63 4.49 -6.63%
P/NAPS 0.93 0.93 0.85 0.88 0.82 0.83 1.67 -32.28%

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