[KAF] QoQ TTM Result on 30-Nov-2011 [#2]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
16-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- -33.17%
YoY- -58.29%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 35,966 37,873 35,522 34,874 34,509 30,502 30,093 12.55%
PBT 19,820 17,897 18,095 12,655 19,031 26,164 30,752 -25.28%
Tax -4,352 -4,345 -4,387 -3,561 -5,420 -6,690 -7,324 -29.20%
NP 15,468 13,552 13,708 9,094 13,611 19,474 23,428 -24.08%
-
NP to SH 15,474 13,558 13,714 9,100 13,617 19,480 23,433 -24.07%
-
Tax Rate 21.96% 24.28% 24.24% 28.14% 28.48% 25.57% 23.82% -
Total Cost 20,498 24,321 21,814 25,780 20,898 11,028 6,665 110.76%
-
Net Worth 235,350 119,963 231,125 229,286 227,264 120,333 230,683 1.33%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 9,003 9,003 9,003 9,003 - - - -
Div Payout % 58.18% 66.41% 65.65% 98.94% - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 235,350 119,963 231,125 229,286 227,264 120,333 230,683 1.33%
NOSH 120,034 119,963 120,027 120,045 120,373 120,333 119,910 0.06%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 43.01% 35.78% 38.59% 26.08% 39.44% 63.84% 77.85% -
ROE 6.57% 11.30% 5.93% 3.97% 5.99% 16.19% 10.16% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 29.96 31.57 29.59 29.05 28.67 25.35 25.10 12.46%
EPS 12.89 11.30 11.43 7.58 11.31 16.19 19.54 -24.12%
DPS 7.50 7.50 7.50 7.50 0.00 0.00 0.00 -
NAPS 1.9607 1.00 1.9256 1.91 1.888 1.00 1.9238 1.26%
Adjusted Per Share Value based on latest NOSH - 120,045
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 29.87 31.45 29.50 28.96 28.66 25.33 24.99 12.56%
EPS 12.85 11.26 11.39 7.56 11.31 16.18 19.46 -24.07%
DPS 7.48 7.48 7.48 7.48 0.00 0.00 0.00 -
NAPS 1.9545 0.9962 1.9194 1.9041 1.8873 0.9993 1.9157 1.33%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 1.78 1.69 1.93 1.30 1.35 1.46 1.44 -
P/RPS 5.94 5.35 6.52 4.47 4.71 5.76 5.74 2.29%
P/EPS 13.81 14.95 16.89 17.15 11.93 9.02 7.37 51.70%
EY 7.24 6.69 5.92 5.83 8.38 11.09 13.57 -34.09%
DY 4.21 4.44 3.89 5.77 0.00 0.00 0.00 -
P/NAPS 0.91 1.69 1.00 0.68 0.72 1.46 0.75 13.69%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 24/10/12 25/07/12 23/04/12 16/01/12 20/10/11 28/07/11 25/04/11 -
Price 1.62 1.67 1.78 1.61 1.32 1.45 1.40 -
P/RPS 5.41 5.29 6.01 5.54 4.60 5.72 5.58 -2.03%
P/EPS 12.57 14.78 15.58 21.24 11.67 8.96 7.16 45.28%
EY 7.96 6.77 6.42 4.71 8.57 11.16 13.96 -31.12%
DY 4.63 4.49 4.21 4.66 0.00 0.00 0.00 -
P/NAPS 0.83 1.67 0.92 0.84 0.70 1.45 0.73 8.89%

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