[KAF] QoQ Annualized Quarter Result on 30-Sep-2001 [#2]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
15-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 171.12%
YoY- -45.92%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 18,876 15,037 13,605 12,820 9,460 24,249 25,930 -19.12%
PBT 3,212 9,300 8,090 2,836 992 2,496 1,816 46.40%
Tax -1,096 -2,766 -2,368 -808 -244 -680 -550 58.55%
NP 2,116 6,534 5,722 2,028 748 1,816 1,265 41.04%
-
NP to SH 2,116 6,534 5,722 2,028 748 1,816 1,265 41.04%
-
Tax Rate 34.12% 29.74% 29.27% 28.49% 24.60% 27.24% 30.29% -
Total Cost 16,760 8,503 7,882 10,792 8,712 22,433 24,665 -22.76%
-
Net Worth 193,437 196,619 193,259 190,095 199,965 193,888 192,291 0.39%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 7,493 - 5,964 - 9,079 5,931 -
Div Payout % - 114.68% - 294.12% - 500.00% 468.75% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 193,437 196,619 193,259 190,095 199,965 193,888 192,291 0.39%
NOSH 58,777 59,944 59,611 59,647 62,333 60,533 59,312 -0.60%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 11.21% 43.45% 42.06% 15.82% 7.91% 7.49% 4.88% -
ROE 1.09% 3.32% 2.96% 1.07% 0.37% 0.94% 0.66% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 32.11 25.08 22.82 21.49 15.18 40.06 43.72 -18.64%
EPS 3.60 10.90 9.60 3.40 1.20 3.00 2.13 42.02%
DPS 0.00 12.50 0.00 10.00 0.00 15.00 10.00 -
NAPS 3.291 3.28 3.242 3.187 3.208 3.203 3.242 1.00%
Adjusted Per Share Value based on latest NOSH - 59,071
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 15.68 12.49 11.30 10.65 7.86 20.14 21.53 -19.09%
EPS 1.76 5.43 4.75 1.68 0.62 1.51 1.05 41.24%
DPS 0.00 6.22 0.00 4.95 0.00 7.54 4.93 -
NAPS 1.6064 1.6328 1.6049 1.5786 1.6606 1.6101 1.5969 0.39%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.40 2.43 2.49 2.00 2.08 1.65 2.19 -
P/RPS 7.47 9.69 10.91 9.31 13.71 4.12 5.01 30.60%
P/EPS 66.67 22.29 25.94 58.82 173.33 55.00 102.66 -25.06%
EY 1.50 4.49 3.86 1.70 0.58 1.82 0.97 33.83%
DY 0.00 5.14 0.00 5.00 0.00 9.09 4.57 -
P/NAPS 0.73 0.74 0.77 0.63 0.65 0.52 0.68 4.85%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 15/05/02 25/02/02 15/11/01 28/08/01 15/05/01 27/02/01 -
Price 2.64 2.70 2.50 2.25 2.43 1.58 2.12 -
P/RPS 8.22 10.76 10.95 10.47 16.01 3.94 4.85 42.28%
P/EPS 73.33 24.77 26.04 66.18 202.50 52.67 99.37 -18.38%
EY 1.36 4.04 3.84 1.51 0.49 1.90 1.01 22.00%
DY 0.00 4.63 0.00 4.44 0.00 9.49 4.72 -
P/NAPS 0.80 0.82 0.77 0.71 0.76 0.49 0.65 14.89%

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