[KAF] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -22.46%
YoY- 7.01%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 16,312 9,260 10,538 11,790 14,964 18,876 15,037 5.57%
PBT 20,008 15,400 13,596 8,796 11,336 3,212 9,300 66.57%
Tax -5,808 -4,472 -4,160 -2,672 -3,438 -1,096 -2,766 63.90%
NP 14,200 10,928 9,436 6,124 7,898 2,116 6,534 67.70%
-
NP to SH 14,200 10,928 9,436 6,124 7,898 2,116 6,534 67.70%
-
Tax Rate 29.03% 29.04% 30.60% 30.38% 30.33% 34.12% 29.74% -
Total Cost 2,112 -1,668 1,102 5,666 7,066 16,760 8,503 -60.45%
-
Net Worth 204,636 200,861 200,358 197,260 197,150 193,437 196,619 2.69%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 12,033 - 9,014 5,964 7,897 - 7,493 37.09%
Div Payout % 84.75% - 95.53% 97.40% 100.00% - 114.68% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 204,636 200,861 200,358 197,260 197,150 193,437 196,619 2.69%
NOSH 60,169 59,391 60,095 59,649 59,833 58,777 59,944 0.24%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 87.05% 118.01% 89.54% 51.94% 52.78% 11.21% 43.45% -
ROE 6.94% 5.44% 4.71% 3.10% 4.01% 1.09% 3.32% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.11 15.59 17.54 19.77 25.01 32.11 25.08 5.32%
EPS 23.60 18.40 15.70 10.27 13.20 3.60 10.90 67.28%
DPS 20.00 0.00 15.00 10.00 13.20 0.00 12.50 36.75%
NAPS 3.401 3.382 3.334 3.307 3.295 3.291 3.28 2.44%
Adjusted Per Share Value based on latest NOSH - 58,454
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 13.55 7.69 8.75 9.79 12.43 15.68 12.49 5.57%
EPS 11.79 9.08 7.84 5.09 6.56 1.76 5.43 67.59%
DPS 9.99 0.00 7.49 4.95 6.56 0.00 6.22 37.10%
NAPS 1.6994 1.6681 1.6639 1.6381 1.6372 1.6064 1.6328 2.69%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.78 2.68 2.38 2.38 2.49 2.40 2.43 -
P/RPS 10.25 17.19 13.57 12.04 9.96 7.47 9.69 3.81%
P/EPS 11.78 14.57 15.16 23.18 18.86 66.67 22.29 -34.60%
EY 8.49 6.87 6.60 4.31 5.30 1.50 4.49 52.85%
DY 7.19 0.00 6.30 4.20 5.30 0.00 5.14 25.05%
P/NAPS 0.82 0.79 0.71 0.72 0.76 0.73 0.74 7.07%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 20/08/03 30/05/03 26/02/03 22/11/02 28/08/02 15/05/02 -
Price 3.18 2.97 2.40 2.40 2.50 2.64 2.70 -
P/RPS 11.73 19.05 13.69 12.14 10.00 8.22 10.76 5.91%
P/EPS 13.47 16.14 15.29 23.38 18.94 73.33 24.77 -33.35%
EY 7.42 6.20 6.54 4.28 5.28 1.36 4.04 49.91%
DY 6.29 0.00 6.25 4.17 5.28 0.00 4.63 22.64%
P/NAPS 0.94 0.88 0.72 0.73 0.76 0.80 0.82 9.52%

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