[KAF] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -43.51%
YoY- -22.14%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 12,197 12,472 12,256 13,504 20,264 18,925 16,312 -17.60%
PBT 21,371 18,620 13,164 11,956 19,305 22,294 20,008 4.48%
Tax -4,888 -5,394 -3,782 -3,448 -4,245 -6,470 -5,808 -10.85%
NP 16,483 13,225 9,382 8,508 15,060 15,824 14,200 10.43%
-
NP to SH 16,483 13,225 9,382 8,508 15,060 15,824 14,200 10.43%
-
Tax Rate 22.87% 28.97% 28.73% 28.84% 21.99% 29.02% 29.03% -
Total Cost -4,286 -753 2,874 4,996 5,204 3,101 2,112 -
-
Net Worth 221,858 215,152 209,952 206,850 207,839 208,708 204,636 5.52%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 9,023 - - - 10,499 7,991 12,033 -17.44%
Div Payout % 54.74% - - - 69.72% 50.51% 84.75% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 221,858 215,152 209,952 206,850 207,839 208,708 204,636 5.52%
NOSH 120,313 60,115 60,141 59,083 59,999 59,939 60,169 58.65%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 135.14% 106.04% 76.55% 63.00% 74.32% 83.61% 87.05% -
ROE 7.43% 6.15% 4.47% 4.11% 7.25% 7.58% 6.94% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.14 20.75 20.38 22.86 33.77 31.57 27.11 -48.05%
EPS 13.70 22.00 15.60 14.40 25.10 26.40 23.60 -30.38%
DPS 7.50 0.00 0.00 0.00 17.50 13.33 20.00 -47.96%
NAPS 1.844 3.579 3.491 3.501 3.464 3.482 3.401 -33.48%
Adjusted Per Share Value based on latest NOSH - 59,083
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.13 10.36 10.18 11.21 16.83 15.72 13.55 -17.61%
EPS 13.69 10.98 7.79 7.07 12.51 13.14 11.79 10.46%
DPS 7.49 0.00 0.00 0.00 8.72 6.64 9.99 -17.45%
NAPS 1.8424 1.7867 1.7435 1.7178 1.726 1.7332 1.6994 5.52%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.39 2.95 2.95 2.93 3.22 3.08 2.78 -
P/RPS 13.71 14.22 14.48 12.82 9.53 9.75 10.25 21.37%
P/EPS 10.15 13.41 18.91 20.35 12.83 11.67 11.78 -9.44%
EY 9.86 7.46 5.29 4.91 7.80 8.57 8.49 10.47%
DY 5.40 0.00 0.00 0.00 5.43 4.33 7.19 -17.36%
P/NAPS 0.75 0.82 0.85 0.84 0.93 0.88 0.82 -5.77%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 18/02/05 24/11/04 26/08/04 24/05/04 18/02/04 20/11/03 -
Price 1.39 3.14 3.02 2.93 3.30 3.18 3.18 -
P/RPS 13.71 15.13 14.82 12.82 9.77 10.07 11.73 10.94%
P/EPS 10.15 14.27 19.36 20.35 13.15 12.05 13.47 -17.17%
EY 9.86 7.01 5.17 4.91 7.61 8.30 7.42 20.84%
DY 5.40 0.00 0.00 0.00 5.30 4.19 6.29 -9.66%
P/NAPS 0.75 0.88 0.87 0.84 0.95 0.91 0.94 -13.96%

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