[KAF] YoY TTM 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- 19.55%
YoY- 18.02%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 41,284 49,238 41,762 35,966 34,509 27,608 24,458 9.11%
PBT 3,994 16,929 24,800 19,820 19,031 27,755 11,425 -16.06%
Tax -1,699 -4,422 -6,421 -4,352 -5,420 -6,087 -3,137 -9.71%
NP 2,295 12,507 18,379 15,468 13,611 21,668 8,288 -19.25%
-
NP to SH 1,744 11,903 18,262 15,474 13,617 21,676 8,292 -22.87%
-
Tax Rate 42.54% 26.12% 25.89% 21.96% 28.48% 21.93% 27.46% -
Total Cost 38,989 36,731 23,383 20,498 20,898 5,940 16,170 15.79%
-
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 24,054 8,969 8,923 9,003 - 8,996 9,000 17.79%
Div Payout % 1,379.29% 75.35% 48.87% 58.18% - 41.50% 108.55% -
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 5.56% 25.40% 44.01% 43.01% 39.44% 78.48% 33.89% -
ROE 0.74% 4.92% 7.85% 6.57% 5.99% 9.57% 3.80% -
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 34.30 40.98 34.80 29.96 28.67 23.01 20.39 9.05%
EPS 1.45 9.91 15.22 12.89 11.31 18.06 6.91 -22.90%
DPS 20.00 7.50 7.44 7.50 0.00 7.50 7.50 17.75%
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 34.28 40.89 34.68 29.87 28.66 22.93 20.31 9.11%
EPS 1.45 9.88 15.17 12.85 11.31 18.00 6.89 -22.86%
DPS 19.98 7.45 7.41 7.48 0.00 7.47 7.47 17.80%
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 7.58 4.71 4.65 5.94 4.71 6.13 5.59 5.20%
P/EPS 179.42 19.48 10.65 13.81 11.93 7.81 16.49 48.83%
EY 0.56 5.13 9.39 7.24 8.38 12.81 6.06 -32.74%
DY 7.69 3.89 4.59 4.21 0.00 5.32 6.58 2.63%
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 7.58 4.47 5.20 5.41 4.60 6.22 5.74 4.74%
P/EPS 179.42 18.47 11.89 12.57 11.67 7.92 16.92 48.19%
EY 0.56 5.41 8.41 7.96 8.57 12.63 5.91 -32.46%
DY 7.69 4.10 4.11 4.63 0.00 5.24 6.41 3.07%
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