[KAF] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 54.08%
YoY- 44.41%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 18,925 16,312 9,260 10,538 11,790 14,964 18,876 0.17%
PBT 22,294 20,008 15,400 13,596 8,796 11,336 3,212 262.58%
Tax -6,470 -5,808 -4,472 -4,160 -2,672 -3,438 -1,096 225.58%
NP 15,824 14,200 10,928 9,436 6,124 7,898 2,116 281.01%
-
NP to SH 15,824 14,200 10,928 9,436 6,124 7,898 2,116 281.01%
-
Tax Rate 29.02% 29.03% 29.04% 30.60% 30.38% 30.33% 34.12% -
Total Cost 3,101 2,112 -1,668 1,102 5,666 7,066 16,760 -67.42%
-
Net Worth 208,708 204,636 200,861 200,358 197,260 197,150 193,437 5.18%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 7,991 12,033 - 9,014 5,964 7,897 - -
Div Payout % 50.51% 84.75% - 95.53% 97.40% 100.00% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 208,708 204,636 200,861 200,358 197,260 197,150 193,437 5.18%
NOSH 59,939 60,169 59,391 60,095 59,649 59,833 58,777 1.31%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 83.61% 87.05% 118.01% 89.54% 51.94% 52.78% 11.21% -
ROE 7.58% 6.94% 5.44% 4.71% 3.10% 4.01% 1.09% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 31.57 27.11 15.59 17.54 19.77 25.01 32.11 -1.12%
EPS 26.40 23.60 18.40 15.70 10.27 13.20 3.60 276.08%
DPS 13.33 20.00 0.00 15.00 10.00 13.20 0.00 -
NAPS 3.482 3.401 3.382 3.334 3.307 3.295 3.291 3.82%
Adjusted Per Share Value based on latest NOSH - 59,790
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.72 13.55 7.69 8.75 9.79 12.43 15.68 0.16%
EPS 13.14 11.79 9.08 7.84 5.09 6.56 1.76 280.59%
DPS 6.64 9.99 0.00 7.49 4.95 6.56 0.00 -
NAPS 1.7332 1.6994 1.6681 1.6639 1.6381 1.6372 1.6064 5.18%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.08 2.78 2.68 2.38 2.38 2.49 2.40 -
P/RPS 9.75 10.25 17.19 13.57 12.04 9.96 7.47 19.37%
P/EPS 11.67 11.78 14.57 15.16 23.18 18.86 66.67 -68.60%
EY 8.57 8.49 6.87 6.60 4.31 5.30 1.50 218.57%
DY 4.33 7.19 0.00 6.30 4.20 5.30 0.00 -
P/NAPS 0.88 0.82 0.79 0.71 0.72 0.76 0.73 13.22%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 20/11/03 20/08/03 30/05/03 26/02/03 22/11/02 28/08/02 -
Price 3.18 3.18 2.97 2.40 2.40 2.50 2.64 -
P/RPS 10.07 11.73 19.05 13.69 12.14 10.00 8.22 14.44%
P/EPS 12.05 13.47 16.14 15.29 23.38 18.94 73.33 -69.90%
EY 8.30 7.42 6.20 6.54 4.28 5.28 1.36 232.86%
DY 4.19 6.29 0.00 6.25 4.17 5.28 0.00 -
P/NAPS 0.91 0.94 0.88 0.72 0.73 0.76 0.80 8.94%

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