[KAF] YoY Annualized Quarter Result on 31-Aug-2011 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
20-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -66.88%
YoY- -78.42%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 47,168 53,388 37,416 45,044 29,016 40,420 21,528 13.95%
PBT 19,356 35,524 19,468 11,776 40,308 32,928 -18,944 -
Tax -4,736 -9,244 -5,356 -5,328 -10,408 -6,736 92 -
NP 14,620 26,280 14,112 6,448 29,900 26,192 -18,852 -
-
NP to SH 13,936 26,064 14,116 6,452 29,904 26,196 -18,848 -
-
Tax Rate 24.47% 26.02% 27.51% 45.24% 25.82% 20.46% - -
Total Cost 32,548 27,108 23,304 38,596 -884 14,228 40,380 -3.52%
-
Net Worth 241,705 232,584 235,350 227,264 226,439 218,180 211,423 2.25%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 241,705 232,584 235,350 227,264 226,439 218,180 211,423 2.25%
NOSH 120,137 120,000 120,034 120,373 119,999 119,945 120,820 -0.09%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 31.00% 49.22% 37.72% 14.31% 103.05% 64.80% -87.57% -
ROE 5.77% 11.21% 6.00% 2.84% 13.21% 12.01% -8.91% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 39.26 44.49 31.17 37.42 24.18 33.70 17.82 14.06%
EPS 11.60 21.72 11.76 5.36 24.92 21.84 -15.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0119 1.9382 1.9607 1.888 1.887 1.819 1.7499 2.35%
Adjusted Per Share Value based on latest NOSH - 120,373
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 39.17 44.34 31.07 37.41 24.10 33.57 17.88 13.95%
EPS 11.57 21.64 11.72 5.36 24.83 21.75 -15.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0072 1.9315 1.9545 1.8873 1.8805 1.8119 1.7558 2.25%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 1.93 1.62 1.78 1.35 1.41 1.14 1.32 -
P/RPS 4.92 3.64 5.71 3.61 5.83 3.38 7.41 -6.59%
P/EPS 16.64 7.46 15.14 25.19 5.66 5.22 -8.46 -
EY 6.01 13.41 6.61 3.97 17.67 19.16 -11.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.84 0.91 0.72 0.75 0.63 0.75 4.19%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 17/10/14 23/10/13 24/10/12 20/10/11 28/10/10 28/10/09 23/09/08 -
Price 1.83 1.81 1.62 1.32 1.43 1.17 1.17 -
P/RPS 4.66 4.07 5.20 3.53 5.91 3.47 6.57 -5.56%
P/EPS 15.78 8.33 13.78 24.63 5.74 5.36 -7.50 -
EY 6.34 12.00 7.26 4.06 17.43 18.67 -13.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.93 0.83 0.70 0.76 0.64 0.67 5.23%

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