[KAF] QoQ TTM 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- -1.14%
YoY- -30.4%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 34,092 36,156 35,966 37,873 35,522 34,874 34,509 -0.80%
PBT 10,993 16,583 19,820 17,897 18,095 12,655 19,031 -30.66%
Tax -2,878 -3,789 -4,352 -4,345 -4,387 -3,561 -5,420 -34.45%
NP 8,115 12,794 15,468 13,552 13,708 9,094 13,611 -29.18%
-
NP to SH 8,121 12,800 15,474 13,558 13,714 9,100 13,617 -29.17%
-
Tax Rate 26.18% 22.85% 21.96% 24.28% 24.24% 28.14% 28.48% -
Total Cost 25,977 23,362 20,498 24,321 21,814 25,780 20,898 15.62%
-
Net Worth 232,617 215,644 235,350 119,963 231,125 229,286 227,264 1.56%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - 9,003 9,003 9,003 9,003 - -
Div Payout % - - 58.18% 66.41% 65.65% 98.94% - -
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 232,617 215,644 235,350 119,963 231,125 229,286 227,264 1.56%
NOSH 120,091 110,000 120,034 119,963 120,027 120,045 120,373 -0.15%
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 23.80% 35.39% 43.01% 35.78% 38.59% 26.08% 39.44% -
ROE 3.49% 5.94% 6.57% 11.30% 5.93% 3.97% 5.99% -
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 28.39 32.87 29.96 31.57 29.59 29.05 28.67 -0.65%
EPS 6.76 11.64 12.89 11.30 11.43 7.58 11.31 -29.06%
DPS 0.00 0.00 7.50 7.50 7.50 7.50 0.00 -
NAPS 1.937 1.9604 1.9607 1.00 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 28.31 30.03 29.87 31.45 29.50 28.96 28.66 -0.81%
EPS 6.74 10.63 12.85 11.26 11.39 7.56 11.31 -29.20%
DPS 0.00 0.00 7.48 7.48 7.48 7.48 0.00 -
NAPS 1.9318 1.7908 1.9545 0.9962 1.9194 1.9041 1.8873 1.56%
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 5.57 4.75 5.94 5.35 6.52 4.47 4.71 11.84%
P/EPS 23.36 13.41 13.81 14.95 16.89 17.15 11.93 56.57%
EY 4.28 7.46 7.24 6.69 5.92 5.83 8.38 -36.13%
DY 0.00 0.00 4.21 4.44 3.89 5.77 0.00 -
P/NAPS 0.82 0.80 0.91 1.69 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 6.02 4.87 5.41 5.29 6.01 5.54 4.60 19.66%
P/EPS 25.29 13.75 12.57 14.78 15.58 21.24 11.67 67.54%
EY 3.95 7.27 7.96 6.77 6.42 4.71 8.57 -40.35%
DY 0.00 0.00 4.63 4.49 4.21 4.66 0.00 -
P/NAPS 0.88 0.82 0.83 1.67 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