[KAF] YoY TTM Result on 29-Feb-2012 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
23-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 50.7%
YoY- -41.48%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 43,435 51,602 34,092 35,522 30,093 30,169 18,814 14.95%
PBT 6,598 32,129 10,993 18,095 30,752 33,977 -11,666 -
Tax 336 -10,463 -2,878 -4,387 -7,324 -5,909 -747 -
NP 6,934 21,666 8,115 13,708 23,428 28,068 -12,413 -
-
NP to SH 6,366 21,399 8,121 13,714 23,433 28,075 -12,409 -
-
Tax Rate -5.09% 32.57% 26.18% 24.24% 23.82% 17.39% - -
Total Cost 36,501 29,936 25,977 21,814 6,665 2,101 31,227 2.63%
-
Net Worth 243,964 230,628 232,617 231,125 230,683 220,839 205,152 2.92%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 20,948 8,923 - 9,003 - 17,996 - -
Div Payout % 329.06% 41.70% - 65.65% - 64.10% - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 243,964 230,628 232,617 231,125 230,683 220,839 205,152 2.92%
NOSH 119,790 120,000 120,091 120,027 119,910 119,949 123,333 -0.48%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 15.96% 41.99% 23.80% 38.59% 77.85% 93.04% -65.98% -
ROE 2.61% 9.28% 3.49% 5.93% 10.16% 12.71% -6.05% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 36.26 43.00 28.39 29.59 25.10 25.15 15.25 15.52%
EPS 5.31 17.83 6.76 11.43 19.54 23.41 -10.06 -
DPS 17.50 7.50 0.00 7.50 0.00 15.00 0.00 -
NAPS 2.0366 1.9219 1.937 1.9256 1.9238 1.8411 1.6634 3.42%
Adjusted Per Share Value based on latest NOSH - 120,027
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 36.07 42.85 28.31 29.50 24.99 25.05 15.62 14.96%
EPS 5.29 17.77 6.74 11.39 19.46 23.31 -10.31 -
DPS 17.40 7.41 0.00 7.48 0.00 14.95 0.00 -
NAPS 2.026 1.9152 1.9318 1.9194 1.9157 1.834 1.7037 2.92%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 1.79 1.84 1.58 1.93 1.44 1.33 1.19 -
P/RPS 4.94 4.28 5.57 6.52 5.74 5.29 7.80 -7.32%
P/EPS 33.68 10.32 23.36 16.89 7.37 5.68 -11.83 -
EY 2.97 9.69 4.28 5.92 13.57 17.60 -8.45 -
DY 9.78 4.08 0.00 3.89 0.00 11.28 0.00 -
P/NAPS 0.88 0.96 0.82 1.00 0.75 0.72 0.72 3.39%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 23/04/15 25/04/14 24/04/13 23/04/12 25/04/11 20/04/10 23/04/09 -
Price 1.70 2.10 1.71 1.78 1.40 1.35 0.91 -
P/RPS 4.69 4.88 6.02 6.01 5.58 5.37 5.97 -3.94%
P/EPS 31.99 11.78 25.29 15.58 7.16 5.77 -9.04 -
EY 3.13 8.49 3.95 6.42 13.96 17.34 -11.06 -
DY 10.29 3.57 0.00 4.21 0.00 11.11 0.00 -
P/NAPS 0.83 1.09 0.88 0.92 0.73 0.73 0.55 7.09%

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