[KAF] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 15.81%
YoY- 416.45%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 20,264 18,925 16,312 9,260 10,538 11,790 14,964 22.37%
PBT 19,305 22,294 20,008 15,400 13,596 8,796 11,336 42.56%
Tax -4,245 -6,470 -5,808 -4,472 -4,160 -2,672 -3,438 15.07%
NP 15,060 15,824 14,200 10,928 9,436 6,124 7,898 53.70%
-
NP to SH 15,060 15,824 14,200 10,928 9,436 6,124 7,898 53.70%
-
Tax Rate 21.99% 29.02% 29.03% 29.04% 30.60% 30.38% 30.33% -
Total Cost 5,204 3,101 2,112 -1,668 1,102 5,666 7,066 -18.43%
-
Net Worth 207,839 208,708 204,636 200,861 200,358 197,260 197,150 3.57%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 10,499 7,991 12,033 - 9,014 5,964 7,897 20.88%
Div Payout % 69.72% 50.51% 84.75% - 95.53% 97.40% 100.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 207,839 208,708 204,636 200,861 200,358 197,260 197,150 3.57%
NOSH 59,999 59,939 60,169 59,391 60,095 59,649 59,833 0.18%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 74.32% 83.61% 87.05% 118.01% 89.54% 51.94% 52.78% -
ROE 7.25% 7.58% 6.94% 5.44% 4.71% 3.10% 4.01% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.77 31.57 27.11 15.59 17.54 19.77 25.01 22.14%
EPS 25.10 26.40 23.60 18.40 15.70 10.27 13.20 53.42%
DPS 17.50 13.33 20.00 0.00 15.00 10.00 13.20 20.66%
NAPS 3.464 3.482 3.401 3.382 3.334 3.307 3.295 3.38%
Adjusted Per Share Value based on latest NOSH - 59,391
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 16.83 15.72 13.55 7.69 8.75 9.79 12.43 22.36%
EPS 12.51 13.14 11.79 9.08 7.84 5.09 6.56 53.72%
DPS 8.72 6.64 9.99 0.00 7.49 4.95 6.56 20.87%
NAPS 1.726 1.7332 1.6994 1.6681 1.6639 1.6381 1.6372 3.58%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.22 3.08 2.78 2.68 2.38 2.38 2.49 -
P/RPS 9.53 9.75 10.25 17.19 13.57 12.04 9.96 -2.89%
P/EPS 12.83 11.67 11.78 14.57 15.16 23.18 18.86 -22.63%
EY 7.80 8.57 8.49 6.87 6.60 4.31 5.30 29.35%
DY 5.43 4.33 7.19 0.00 6.30 4.20 5.30 1.62%
P/NAPS 0.93 0.88 0.82 0.79 0.71 0.72 0.76 14.39%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 18/02/04 20/11/03 20/08/03 30/05/03 26/02/03 22/11/02 -
Price 3.30 3.18 3.18 2.97 2.40 2.40 2.50 -
P/RPS 9.77 10.07 11.73 19.05 13.69 12.14 10.00 -1.53%
P/EPS 13.15 12.05 13.47 16.14 15.29 23.38 18.94 -21.57%
EY 7.61 8.30 7.42 6.20 6.54 4.28 5.28 27.56%
DY 5.30 4.19 6.29 0.00 6.25 4.17 5.28 0.25%
P/NAPS 0.95 0.91 0.94 0.88 0.72 0.73 0.76 16.02%

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