[KAF] YoY Cumulative Quarter Result on 31-Aug-2013 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -57.36%
YoY- 84.64%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 10,145 11,792 13,347 9,354 11,261 7,254 10,105 0.06%
PBT 2,067 4,839 8,881 4,867 2,944 10,077 8,232 -20.56%
Tax -449 -1,184 -2,311 -1,339 -1,332 -2,602 -1,684 -19.76%
NP 1,618 3,655 6,570 3,528 1,612 7,475 6,548 -20.77%
-
NP to SH 1,035 3,484 6,516 3,529 1,613 7,476 6,549 -26.46%
-
Tax Rate 21.72% 24.47% 26.02% 27.51% 45.24% 25.82% 20.46% -
Total Cost 8,527 8,137 6,777 5,826 9,649 -221 3,557 15.67%
-
Net Worth 234,343 241,705 232,584 235,350 227,264 226,439 218,180 1.19%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 234,343 241,705 232,584 235,350 227,264 226,439 218,180 1.19%
NOSH 120,348 120,137 120,000 120,034 120,373 119,999 119,945 0.05%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 15.95% 31.00% 49.22% 37.72% 14.31% 103.05% 64.80% -
ROE 0.44% 1.44% 2.80% 1.50% 0.71% 3.30% 3.00% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 8.43 9.82 11.12 7.79 9.36 6.05 8.42 0.01%
EPS 0.86 2.90 5.43 2.94 1.34 6.23 5.46 -26.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9472 2.0119 1.9382 1.9607 1.888 1.887 1.819 1.14%
Adjusted Per Share Value based on latest NOSH - 120,000
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 8.42 9.79 11.08 7.77 9.35 6.02 8.39 0.05%
EPS 0.86 2.89 5.41 2.93 1.34 6.21 5.44 -26.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9461 2.0072 1.9315 1.9545 1.8873 1.8805 1.8119 1.19%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 2.60 1.93 1.62 1.78 1.35 1.41 1.14 -
P/RPS 30.84 19.66 14.57 22.84 14.43 23.33 13.53 14.71%
P/EPS 302.33 66.55 29.83 60.54 100.75 22.63 20.88 56.08%
EY 0.33 1.50 3.35 1.65 0.99 4.42 4.79 -35.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.96 0.84 0.91 0.72 0.75 0.63 13.39%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 26/10/15 17/10/14 23/10/13 24/10/12 20/10/11 28/10/10 28/10/09 -
Price 2.60 1.83 1.81 1.62 1.32 1.43 1.17 -
P/RPS 30.84 18.64 16.27 20.79 14.11 23.66 13.89 14.21%
P/EPS 302.33 63.10 33.33 55.10 98.51 22.95 21.43 55.41%
EY 0.33 1.58 3.00 1.81 1.02 4.36 4.67 -35.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.91 0.93 0.83 0.70 0.76 0.64 13.10%

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