[KAF] YoY TTM Result on 31-May-2011 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- -16.87%
YoY- -6.12%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 50,793 37,769 37,873 30,502 30,459 19,735 17,074 19.91%
PBT 20,971 20,786 17,897 26,164 25,910 -1,543 7,836 17.82%
Tax -5,559 -5,449 -4,345 -6,690 -5,169 -1,430 -1,391 25.95%
NP 15,412 15,337 13,552 19,474 20,741 -2,973 6,445 15.63%
-
NP to SH 14,935 15,275 13,558 19,480 20,749 -2,969 6,449 15.01%
-
Tax Rate 26.51% 26.21% 24.28% 25.57% 19.95% - 17.75% -
Total Cost 35,381 22,432 24,321 11,028 9,718 22,708 10,629 22.18%
-
Net Worth 119,589 238,216 119,963 120,333 219,296 211,745 221,414 -9.75%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 8,969 8,923 9,003 - 8,996 9,000 4,551 11.96%
Div Payout % 60.05% 58.42% 66.41% - 43.36% 0.00% 70.58% -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 119,589 238,216 119,963 120,333 219,296 211,745 221,414 -9.75%
NOSH 119,589 118,983 119,963 120,333 120,175 120,009 121,863 -0.31%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 30.34% 40.61% 35.78% 63.84% 68.09% -15.06% 37.75% -
ROE 12.49% 6.41% 11.30% 16.19% 9.46% -1.40% 2.91% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 42.47 31.74 31.57 25.35 25.35 16.44 14.01 20.29%
EPS 12.49 12.84 11.30 16.19 17.27 -2.47 5.29 15.38%
DPS 7.50 7.50 7.50 0.00 7.50 7.50 3.73 12.34%
NAPS 1.00 2.0021 1.00 1.00 1.8248 1.7644 1.8169 -9.46%
Adjusted Per Share Value based on latest NOSH - 120,333
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 42.18 31.37 31.45 25.33 25.29 16.39 14.18 19.91%
EPS 12.40 12.69 11.26 16.18 17.23 -2.47 5.36 14.99%
DPS 7.45 7.41 7.48 0.00 7.47 7.47 3.78 11.96%
NAPS 0.9931 1.9783 0.9962 0.9993 1.8211 1.7584 1.8387 -9.75%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 1.98 1.72 1.69 1.46 1.35 1.07 1.35 -
P/RPS 4.66 5.42 5.35 5.76 5.33 6.51 9.64 -11.40%
P/EPS 15.85 13.40 14.95 9.02 7.82 -43.25 25.51 -7.62%
EY 6.31 7.46 6.69 11.09 12.79 -2.31 3.92 8.25%
DY 3.79 4.36 4.44 0.00 5.56 7.01 2.77 5.36%
P/NAPS 1.98 0.86 1.69 1.46 0.74 0.61 0.74 17.81%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 23/07/14 29/07/13 25/07/12 28/07/11 20/07/10 23/07/09 - -
Price 1.98 1.71 1.67 1.45 1.30 1.17 0.00 -
P/RPS 4.66 5.39 5.29 5.72 5.13 7.11 0.00 -
P/EPS 15.85 13.32 14.78 8.96 7.53 -47.29 0.00 -
EY 6.31 7.51 6.77 11.16 13.28 -2.11 0.00 -
DY 3.79 4.39 4.49 0.00 5.77 6.41 0.00 -
P/NAPS 1.98 0.85 1.67 1.45 0.71 0.66 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