[KAF] YoY Cumulative Quarter 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- 112.61%
YoY- -42.24%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 30,123 30,728 38,086 24,253 28,034 23,014 23,380 4.30%
PBT 6,387 7,243 21,616 10,273 17,177 25,248 20,403 -17.58%
Tax -1,378 -1,960 -7,855 -2,841 -4,308 -6,611 -4,456 -17.75%
NP 5,009 5,283 13,761 7,432 12,869 18,637 15,947 -17.53%
-
NP to SH 3,723 4,990 13,558 7,435 12,872 18,640 15,953 -21.51%
-
Tax Rate 21.58% 27.06% 36.34% 27.66% 25.08% 26.18% 21.84% -
Total Cost 25,114 25,445 24,325 16,821 15,165 4,377 7,433 22.47%
-
Net Worth 236,386 244,294 230,593 232,659 231,215 230,917 221,001 1.12%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - 11,995 - 9,008 9,005 9,002 9,002 -
Div Payout % - 240.38% - 121.16% 69.96% 48.30% 56.43% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 236,386 244,294 230,593 232,659 231,215 230,917 221,001 1.12%
NOSH 120,096 119,951 119,982 120,113 120,074 120,032 120,037 0.00%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 16.63% 17.19% 36.13% 30.64% 45.90% 80.98% 68.21% -
ROE 1.57% 2.04% 5.88% 3.20% 5.57% 8.07% 7.22% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 25.08 25.62 31.74 20.19 23.35 19.17 19.48 4.29%
EPS 3.10 4.16 11.30 6.19 10.72 15.53 13.29 -21.52%
DPS 0.00 10.00 0.00 7.50 7.50 7.50 7.50 -
NAPS 1.9683 2.0366 1.9219 1.937 1.9256 1.9238 1.8411 1.11%
Adjusted Per Share Value based on latest NOSH - 120,091
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 25.02 25.52 31.63 20.14 23.28 19.11 19.42 4.30%
EPS 3.09 4.14 11.26 6.17 10.69 15.48 13.25 -21.52%
DPS 0.00 9.96 0.00 7.48 7.48 7.48 7.48 -
NAPS 1.9631 2.0287 1.915 1.9321 1.9201 1.9177 1.8353 1.12%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 2.46 1.79 1.84 1.58 1.93 1.44 1.33 -
P/RPS 9.81 6.99 5.80 7.82 8.27 7.51 6.83 6.21%
P/EPS 79.35 43.03 16.28 25.53 18.00 9.27 10.01 41.16%
EY 1.26 2.32 6.14 3.92 5.55 10.78 9.99 -29.16%
DY 0.00 5.59 0.00 4.75 3.89 5.21 5.64 -
P/NAPS 1.25 0.88 0.96 0.82 1.00 0.75 0.72 9.62%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 20/04/16 23/04/15 25/04/14 24/04/13 23/04/12 25/04/11 20/04/10 -
Price 2.50 1.70 2.10 1.71 1.78 1.40 1.35 -
P/RPS 9.97 6.64 6.62 8.47 7.62 7.30 6.93 6.24%
P/EPS 80.65 40.87 18.58 27.63 16.60 9.02 10.16 41.19%
EY 1.24 2.45 5.38 3.62 6.02 11.09 9.84 -29.17%
DY 0.00 5.88 0.00 4.39 4.21 5.36 5.56 -
P/NAPS 1.27 0.83 1.09 0.88 0.92 0.73 0.73 9.65%

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