[KAF] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 40.96%
YoY- -16.42%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 9,770 8,616 12,197 12,472 12,256 13,504 20,264 -38.48%
PBT 17,814 6,440 21,371 18,620 13,164 11,956 19,305 -5.21%
Tax -4,986 -1,720 -4,888 -5,394 -3,782 -3,448 -4,245 11.31%
NP 12,828 4,720 16,483 13,225 9,382 8,508 15,060 -10.13%
-
NP to SH 12,824 4,724 16,483 13,225 9,382 8,508 15,060 -10.15%
-
Tax Rate 27.99% 26.71% 22.87% 28.97% 28.73% 28.84% 21.99% -
Total Cost -3,058 3,896 -4,286 -753 2,874 4,996 5,204 -
-
Net Worth 219,144 219,075 221,858 215,152 209,952 206,850 207,839 3.59%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 8,908 - 9,023 - - - 10,499 -10.36%
Div Payout % 69.47% - 54.74% - - - 69.72% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 219,144 219,075 221,858 215,152 209,952 206,850 207,839 3.59%
NOSH 118,777 118,100 120,313 60,115 60,141 59,083 59,999 57.59%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 131.30% 54.78% 135.14% 106.04% 76.55% 63.00% 74.32% -
ROE 5.85% 2.16% 7.43% 6.15% 4.47% 4.11% 7.25% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.23 7.30 10.14 20.75 20.38 22.86 33.77 -60.95%
EPS 10.80 4.00 13.70 22.00 15.60 14.40 25.10 -42.97%
DPS 7.50 0.00 7.50 0.00 0.00 0.00 17.50 -43.12%
NAPS 1.845 1.855 1.844 3.579 3.491 3.501 3.464 -34.26%
Adjusted Per Share Value based on latest NOSH - 60,080
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.11 7.16 10.13 10.36 10.18 11.21 16.83 -38.50%
EPS 10.65 3.92 13.69 10.98 7.79 7.07 12.51 -10.16%
DPS 7.40 0.00 7.49 0.00 0.00 0.00 8.72 -10.35%
NAPS 1.8199 1.8193 1.8424 1.7867 1.7435 1.7178 1.726 3.59%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.40 1.43 1.39 2.95 2.95 2.93 3.22 -
P/RPS 17.02 19.60 13.71 14.22 14.48 12.82 9.53 47.14%
P/EPS 12.97 35.75 10.15 13.41 18.91 20.35 12.83 0.72%
EY 7.71 2.80 9.86 7.46 5.29 4.91 7.80 -0.77%
DY 5.36 0.00 5.40 0.00 0.00 0.00 5.43 -0.86%
P/NAPS 0.76 0.77 0.75 0.82 0.85 0.84 0.93 -12.58%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/10/05 30/08/05 27/05/05 18/02/05 24/11/04 26/08/04 24/05/04 -
Price 1.35 1.49 1.39 3.14 3.02 2.93 3.30 -
P/RPS 16.41 20.42 13.71 15.13 14.82 12.82 9.77 41.25%
P/EPS 12.50 37.25 10.15 14.27 19.36 20.35 13.15 -3.32%
EY 8.00 2.68 9.86 7.01 5.17 4.91 7.61 3.38%
DY 5.56 0.00 5.40 0.00 0.00 0.00 5.30 3.24%
P/NAPS 0.73 0.80 0.75 0.88 0.87 0.84 0.95 -16.09%

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