[KAF] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 29.94%
YoY- 79.79%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 13,504 20,264 18,925 16,312 9,260 10,538 11,790 9.48%
PBT 11,956 19,305 22,294 20,008 15,400 13,596 8,796 22.72%
Tax -3,448 -4,245 -6,470 -5,808 -4,472 -4,160 -2,672 18.54%
NP 8,508 15,060 15,824 14,200 10,928 9,436 6,124 24.53%
-
NP to SH 8,508 15,060 15,824 14,200 10,928 9,436 6,124 24.53%
-
Tax Rate 28.84% 21.99% 29.02% 29.03% 29.04% 30.60% 30.38% -
Total Cost 4,996 5,204 3,101 2,112 -1,668 1,102 5,666 -8.05%
-
Net Worth 206,850 207,839 208,708 204,636 200,861 200,358 197,260 3.21%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 10,499 7,991 12,033 - 9,014 5,964 -
Div Payout % - 69.72% 50.51% 84.75% - 95.53% 97.40% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 206,850 207,839 208,708 204,636 200,861 200,358 197,260 3.21%
NOSH 59,083 59,999 59,939 60,169 59,391 60,095 59,649 -0.63%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 63.00% 74.32% 83.61% 87.05% 118.01% 89.54% 51.94% -
ROE 4.11% 7.25% 7.58% 6.94% 5.44% 4.71% 3.10% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.86 33.77 31.57 27.11 15.59 17.54 19.77 10.17%
EPS 14.40 25.10 26.40 23.60 18.40 15.70 10.27 25.29%
DPS 0.00 17.50 13.33 20.00 0.00 15.00 10.00 -
NAPS 3.501 3.464 3.482 3.401 3.382 3.334 3.307 3.87%
Adjusted Per Share Value based on latest NOSH - 59,835
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.21 16.83 15.72 13.55 7.69 8.75 9.79 9.45%
EPS 7.07 12.51 13.14 11.79 9.08 7.84 5.09 24.51%
DPS 0.00 8.72 6.64 9.99 0.00 7.49 4.95 -
NAPS 1.7178 1.726 1.7332 1.6994 1.6681 1.6639 1.6381 3.22%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.93 3.22 3.08 2.78 2.68 2.38 2.38 -
P/RPS 12.82 9.53 9.75 10.25 17.19 13.57 12.04 4.27%
P/EPS 20.35 12.83 11.67 11.78 14.57 15.16 23.18 -8.32%
EY 4.91 7.80 8.57 8.49 6.87 6.60 4.31 9.08%
DY 0.00 5.43 4.33 7.19 0.00 6.30 4.20 -
P/NAPS 0.84 0.93 0.88 0.82 0.79 0.71 0.72 10.83%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 24/05/04 18/02/04 20/11/03 20/08/03 30/05/03 26/02/03 -
Price 2.93 3.30 3.18 3.18 2.97 2.40 2.40 -
P/RPS 12.82 9.77 10.07 11.73 19.05 13.69 12.14 3.70%
P/EPS 20.35 13.15 12.05 13.47 16.14 15.29 23.38 -8.84%
EY 4.91 7.61 8.30 7.42 6.20 6.54 4.28 9.59%
DY 0.00 5.30 4.19 6.29 0.00 6.25 4.17 -
P/NAPS 0.84 0.95 0.91 0.94 0.88 0.72 0.73 9.81%

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