[KAF] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
15-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 52.24%
YoY- 259.8%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 8,843 7,482 4,719 15,037 10,204 6,410 2,365 140.32%
PBT 6,597 5,668 803 9,300 6,068 1,418 248 785.79%
Tax -2,004 -1,719 -274 -2,766 -1,776 -404 -61 919.25%
NP 4,593 3,949 529 6,534 4,292 1,014 187 740.04%
-
NP to SH 4,593 3,949 529 6,534 4,292 1,014 187 740.04%
-
Tax Rate 30.38% 30.33% 34.12% 29.74% 29.27% 28.49% 24.60% -
Total Cost 4,250 3,533 4,190 8,503 5,912 5,396 2,178 55.96%
-
Net Worth 197,260 197,150 193,437 196,619 193,259 190,095 199,965 -0.90%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,473 3,948 - 7,493 - 2,982 - -
Div Payout % 97.40% 100.00% - 114.68% - 294.12% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 197,260 197,150 193,437 196,619 193,259 190,095 199,965 -0.90%
NOSH 59,649 59,833 58,777 59,944 59,611 59,647 62,333 -2.88%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 51.94% 52.78% 11.21% 43.45% 42.06% 15.82% 7.91% -
ROE 2.33% 2.00% 0.27% 3.32% 2.22% 0.53% 0.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 14.82 12.50 8.03 25.08 17.12 10.75 3.79 147.58%
EPS 7.70 6.60 0.90 10.90 7.20 1.70 0.30 764.99%
DPS 7.50 6.60 0.00 12.50 0.00 5.00 0.00 -
NAPS 3.307 3.295 3.291 3.28 3.242 3.187 3.208 2.04%
Adjusted Per Share Value based on latest NOSH - 60,594
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 7.34 6.21 3.92 12.49 8.47 5.32 1.96 140.57%
EPS 3.81 3.28 0.44 5.43 3.56 0.84 0.16 722.92%
DPS 3.72 3.28 0.00 6.22 0.00 2.48 0.00 -
NAPS 1.6381 1.6372 1.6064 1.6328 1.6049 1.5786 1.6606 -0.90%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.38 2.49 2.40 2.43 2.49 2.00 2.08 -
P/RPS 16.05 19.91 29.89 9.69 14.55 18.61 54.82 -55.80%
P/EPS 30.91 37.73 266.67 22.29 34.58 117.65 693.33 -87.35%
EY 3.24 2.65 0.38 4.49 2.89 0.85 0.14 707.46%
DY 3.15 2.65 0.00 5.14 0.00 2.50 0.00 -
P/NAPS 0.72 0.76 0.73 0.74 0.77 0.63 0.65 7.03%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 22/11/02 28/08/02 15/05/02 25/02/02 15/11/01 28/08/01 -
Price 2.40 2.50 2.64 2.70 2.50 2.25 2.43 -
P/RPS 16.19 19.99 32.88 10.76 14.60 20.94 64.05 -59.92%
P/EPS 31.17 37.88 293.33 24.77 34.72 132.35 810.00 -88.53%
EY 3.21 2.64 0.34 4.04 2.88 0.76 0.12 789.09%
DY 3.13 2.64 0.00 4.63 0.00 2.22 0.00 -
P/NAPS 0.73 0.76 0.80 0.82 0.77 0.71 0.76 -2.64%

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