[KAF] YoY TTM Result on 28-Feb-2011 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
25-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 7.41%
YoY- -16.53%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 51,602 34,092 35,522 30,093 30,169 18,814 17,202 20.08%
PBT 32,129 10,993 18,095 30,752 33,977 -11,666 11,689 18.34%
Tax -10,463 -2,878 -4,387 -7,324 -5,909 -747 -2,375 28.02%
NP 21,666 8,115 13,708 23,428 28,068 -12,413 9,314 15.10%
-
NP to SH 21,399 8,121 13,714 23,433 28,075 -12,409 9,318 14.85%
-
Tax Rate 32.57% 26.18% 24.24% 23.82% 17.39% - 20.32% -
Total Cost 29,936 25,977 21,814 6,665 2,101 31,227 7,888 24.88%
-
Net Worth 230,628 232,617 231,125 230,683 220,839 205,152 0 -
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div 8,923 - 9,003 - 17,996 - 4,499 12.08%
Div Payout % 41.70% - 65.65% - 64.10% - 48.29% -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 230,628 232,617 231,125 230,683 220,839 205,152 0 -
NOSH 120,000 120,091 120,027 119,910 119,949 123,333 119,086 0.12%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 41.99% 23.80% 38.59% 77.85% 93.04% -65.98% 54.14% -
ROE 9.28% 3.49% 5.93% 10.16% 12.71% -6.05% 0.00% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 43.00 28.39 29.59 25.10 25.15 15.25 14.44 19.93%
EPS 17.83 6.76 11.43 19.54 23.41 -10.06 7.82 14.71%
DPS 7.50 0.00 7.50 0.00 15.00 0.00 3.75 12.24%
NAPS 1.9219 1.937 1.9256 1.9238 1.8411 1.6634 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,910
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 42.85 28.31 29.50 24.99 25.05 15.62 14.29 20.07%
EPS 17.77 6.74 11.39 19.46 23.31 -10.31 7.74 14.84%
DPS 7.41 0.00 7.48 0.00 14.95 0.00 3.74 12.06%
NAPS 1.9152 1.9318 1.9194 1.9157 1.834 1.7037 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 1.84 1.58 1.93 1.44 1.33 1.19 1.56 -
P/RPS 4.28 5.57 6.52 5.74 5.29 7.80 10.80 -14.28%
P/EPS 10.32 23.36 16.89 7.37 5.68 -11.83 19.94 -10.39%
EY 9.69 4.28 5.92 13.57 17.60 -8.45 5.02 11.57%
DY 4.08 0.00 3.89 0.00 11.28 0.00 2.40 9.24%
P/NAPS 0.96 0.82 1.00 0.75 0.72 0.72 0.00 -
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 25/04/14 24/04/13 23/04/12 25/04/11 20/04/10 23/04/09 - -
Price 2.10 1.71 1.78 1.40 1.35 0.91 0.00 -
P/RPS 4.88 6.02 6.01 5.58 5.37 5.97 0.00 -
P/EPS 11.78 25.29 15.58 7.16 5.77 -9.04 0.00 -
EY 8.49 3.95 6.42 13.96 17.34 -11.06 0.00 -
DY 3.57 0.00 4.21 0.00 11.11 0.00 0.00 -
P/NAPS 1.09 0.88 0.92 0.73 0.73 0.55 0.00 -

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