[KAF] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 182.18%
YoY- 352.27%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 14,964 18,876 15,037 13,605 12,820 9,460 24,249 -27.49%
PBT 11,336 3,212 9,300 8,090 2,836 992 2,496 173.99%
Tax -3,438 -1,096 -2,766 -2,368 -808 -244 -680 194.28%
NP 7,898 2,116 6,534 5,722 2,028 748 1,816 166.20%
-
NP to SH 7,898 2,116 6,534 5,722 2,028 748 1,816 166.20%
-
Tax Rate 30.33% 34.12% 29.74% 29.27% 28.49% 24.60% 27.24% -
Total Cost 7,066 16,760 8,503 7,882 10,792 8,712 22,433 -53.67%
-
Net Worth 197,150 193,437 196,619 193,259 190,095 199,965 193,888 1.11%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 7,897 - 7,493 - 5,964 - 9,079 -8.87%
Div Payout % 100.00% - 114.68% - 294.12% - 500.00% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 197,150 193,437 196,619 193,259 190,095 199,965 193,888 1.11%
NOSH 59,833 58,777 59,944 59,611 59,647 62,333 60,533 -0.77%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 52.78% 11.21% 43.45% 42.06% 15.82% 7.91% 7.49% -
ROE 4.01% 1.09% 3.32% 2.96% 1.07% 0.37% 0.94% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 25.01 32.11 25.08 22.82 21.49 15.18 40.06 -26.93%
EPS 13.20 3.60 10.90 9.60 3.40 1.20 3.00 168.27%
DPS 13.20 0.00 12.50 0.00 10.00 0.00 15.00 -8.16%
NAPS 3.295 3.291 3.28 3.242 3.187 3.208 3.203 1.90%
Adjusted Per Share Value based on latest NOSH - 59,600
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 12.43 15.68 12.49 11.30 10.65 7.86 20.14 -27.48%
EPS 6.56 1.76 5.43 4.75 1.68 0.62 1.51 166.00%
DPS 6.56 0.00 6.22 0.00 4.95 0.00 7.54 -8.85%
NAPS 1.6372 1.6064 1.6328 1.6049 1.5786 1.6606 1.6101 1.11%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.49 2.40 2.43 2.49 2.00 2.08 1.65 -
P/RPS 9.96 7.47 9.69 10.91 9.31 13.71 4.12 80.02%
P/EPS 18.86 66.67 22.29 25.94 58.82 173.33 55.00 -50.97%
EY 5.30 1.50 4.49 3.86 1.70 0.58 1.82 103.79%
DY 5.30 0.00 5.14 0.00 5.00 0.00 9.09 -30.18%
P/NAPS 0.76 0.73 0.74 0.77 0.63 0.65 0.52 28.75%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 22/11/02 28/08/02 15/05/02 25/02/02 15/11/01 28/08/01 15/05/01 -
Price 2.50 2.64 2.70 2.50 2.25 2.43 1.58 -
P/RPS 10.00 8.22 10.76 10.95 10.47 16.01 3.94 85.96%
P/EPS 18.94 73.33 24.77 26.04 66.18 202.50 52.67 -49.40%
EY 5.28 1.36 4.04 3.84 1.51 0.49 1.90 97.53%
DY 5.28 0.00 4.63 0.00 4.44 0.00 9.49 -32.32%
P/NAPS 0.76 0.80 0.82 0.77 0.71 0.76 0.49 33.95%

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