[KAF] QoQ TTM Result on 31-May-2013 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 88.09%
YoY- 12.66%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 51,602 47,975 41,762 37,769 34,092 36,156 35,966 27.29%
PBT 32,129 32,292 24,800 20,786 10,993 16,583 19,820 38.11%
Tax -10,463 -8,251 -6,421 -5,449 -2,878 -3,789 -4,352 79.75%
NP 21,666 24,041 18,379 15,337 8,115 12,794 15,468 25.26%
-
NP to SH 21,399 23,814 18,262 15,275 8,121 12,800 15,474 24.19%
-
Tax Rate 32.57% 25.55% 25.89% 26.21% 26.18% 22.85% 21.96% -
Total Cost 29,936 23,934 23,383 22,432 25,977 23,362 20,498 28.81%
-
Net Worth 230,628 238,048 232,584 238,216 232,617 215,644 235,350 -1.34%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 8,923 8,923 8,923 8,923 - - 9,003 -0.59%
Div Payout % 41.70% 37.47% 48.87% 58.42% - - 58.18% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 230,628 238,048 232,584 238,216 232,617 215,644 235,350 -1.34%
NOSH 120,000 119,978 120,000 118,983 120,091 110,000 120,034 -0.01%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 41.99% 50.11% 44.01% 40.61% 23.80% 35.39% 43.01% -
ROE 9.28% 10.00% 7.85% 6.41% 3.49% 5.94% 6.57% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 43.00 39.99 34.80 31.74 28.39 32.87 29.96 27.32%
EPS 17.83 19.85 15.22 12.84 6.76 11.64 12.89 24.21%
DPS 7.50 7.50 7.44 7.50 0.00 0.00 7.50 0.00%
NAPS 1.9219 1.9841 1.9382 2.0021 1.937 1.9604 1.9607 -1.32%
Adjusted Per Share Value based on latest NOSH - 118,983
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 42.85 39.84 34.68 31.37 28.31 30.03 29.87 27.28%
EPS 17.77 19.78 15.17 12.69 6.74 10.63 12.85 24.19%
DPS 7.41 7.41 7.41 7.41 0.00 0.00 7.48 -0.62%
NAPS 1.9152 1.9769 1.9315 1.9783 1.9318 1.7908 1.9545 -1.34%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.84 1.85 1.62 1.72 1.58 1.56 1.78 -
P/RPS 4.28 4.63 4.65 5.42 5.57 4.75 5.94 -19.67%
P/EPS 10.32 9.32 10.65 13.40 23.36 13.41 13.81 -17.69%
EY 9.69 10.73 9.39 7.46 4.28 7.46 7.24 21.51%
DY 4.08 4.05 4.59 4.36 0.00 0.00 4.21 -2.07%
P/NAPS 0.96 0.93 0.84 0.86 0.82 0.80 0.91 3.64%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 25/04/14 22/01/14 23/10/13 29/07/13 24/04/13 23/01/13 24/10/12 -
Price 2.10 1.85 1.81 1.71 1.71 1.60 1.62 -
P/RPS 4.88 4.63 5.20 5.39 6.02 4.87 5.41 -6.66%
P/EPS 11.78 9.32 11.89 13.32 25.29 13.75 12.57 -4.24%
EY 8.49 10.73 8.41 7.51 3.95 7.27 7.96 4.40%
DY 3.57 4.05 4.11 4.39 0.00 0.00 4.63 -15.95%
P/NAPS 1.09 0.93 0.93 0.85 0.88 0.82 0.83 19.98%

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