[KAF] YoY TTM Result on 31-May-2013 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 88.09%
YoY- 12.66%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 42,931 50,793 37,769 37,873 30,502 30,459 19,735 13.82%
PBT 6,766 20,971 20,786 17,897 26,164 25,910 -1,543 -
Tax -2,424 -5,559 -5,449 -4,345 -6,690 -5,169 -1,430 9.18%
NP 4,342 15,412 15,337 13,552 19,474 20,741 -2,973 -
-
NP to SH 4,193 14,935 15,275 13,558 19,480 20,749 -2,969 -
-
Tax Rate 35.83% 26.51% 26.21% 24.28% 25.57% 19.95% - -
Total Cost 38,589 35,381 22,432 24,321 11,028 9,718 22,708 9.23%
-
Net Worth 234,317 119,589 238,216 119,963 120,333 219,296 211,745 1.70%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 24,054 8,969 8,923 9,003 - 8,996 9,000 17.79%
Div Payout % 573.69% 60.05% 58.42% 66.41% - 43.36% 0.00% -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 234,317 119,589 238,216 119,963 120,333 219,296 211,745 1.70%
NOSH 120,757 119,589 118,983 119,963 120,333 120,175 120,009 0.10%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 10.11% 30.34% 40.61% 35.78% 63.84% 68.09% -15.06% -
ROE 1.79% 12.49% 6.41% 11.30% 16.19% 9.46% -1.40% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 35.55 42.47 31.74 31.57 25.35 25.35 16.44 13.70%
EPS 3.47 12.49 12.84 11.30 16.19 17.27 -2.47 -
DPS 20.00 7.50 7.50 7.50 0.00 7.50 7.50 17.75%
NAPS 1.9404 1.00 2.0021 1.00 1.00 1.8248 1.7644 1.59%
Adjusted Per Share Value based on latest NOSH - 118,983
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 35.65 42.18 31.37 31.45 25.33 25.29 16.39 13.82%
EPS 3.48 12.40 12.69 11.26 16.18 17.23 -2.47 -
DPS 19.98 7.45 7.41 7.48 0.00 7.47 7.47 17.80%
NAPS 1.9459 0.9931 1.9783 0.9962 0.9993 1.8211 1.7584 1.70%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 1.79 1.98 1.72 1.69 1.46 1.35 1.07 -
P/RPS 5.03 4.66 5.42 5.35 5.76 5.33 6.51 -4.20%
P/EPS 51.55 15.85 13.40 14.95 9.02 7.82 -43.25 -
EY 1.94 6.31 7.46 6.69 11.09 12.79 -2.31 -
DY 11.17 3.79 4.36 4.44 0.00 5.56 7.01 8.07%
P/NAPS 0.92 1.98 0.86 1.69 1.46 0.74 0.61 7.08%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 31/07/15 23/07/14 29/07/13 25/07/12 28/07/11 20/07/10 23/07/09 -
Price 2.61 1.98 1.71 1.67 1.45 1.30 1.17 -
P/RPS 7.34 4.66 5.39 5.29 5.72 5.13 7.11 0.53%
P/EPS 75.17 15.85 13.32 14.78 8.96 7.53 -47.29 -
EY 1.33 6.31 7.51 6.77 11.16 13.28 -2.11 -
DY 7.66 3.79 4.39 4.49 0.00 5.77 6.41 3.01%
P/NAPS 1.35 1.98 0.85 1.67 1.45 0.71 0.66 12.66%

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