[KAF] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 26.9%
YoY- 59.6%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 9,354 6,128 3,376 20,264 14,194 8,156 2,315 152.61%
PBT 13,965 6,582 2,989 19,305 16,721 10,004 3,850 135.15%
Tax -4,046 -1,891 -862 -4,245 -4,853 -2,904 -1,118 134.79%
NP 9,919 4,691 2,127 15,060 11,868 7,100 2,732 135.30%
-
NP to SH 9,919 4,691 2,127 15,060 11,868 7,100 2,732 135.30%
-
Tax Rate 28.97% 28.73% 28.84% 21.99% 29.02% 29.03% 29.04% -
Total Cost -565 1,437 1,249 5,204 2,326 1,056 -417 22.33%
-
Net Worth 215,152 209,952 206,850 207,839 208,708 204,636 200,861 4.66%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 10,499 5,993 6,016 - -
Div Payout % - - - 69.72% 50.51% 84.75% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 215,152 209,952 206,850 207,839 208,708 204,636 200,861 4.66%
NOSH 60,115 60,141 59,083 59,999 59,939 60,169 59,391 0.80%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 106.04% 76.55% 63.00% 74.32% 83.61% 87.05% 118.01% -
ROE 4.61% 2.23% 1.03% 7.25% 5.69% 3.47% 1.36% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.56 10.19 5.71 33.77 23.68 13.56 3.90 150.50%
EPS 16.50 7.80 3.60 25.10 19.80 11.80 4.60 133.41%
DPS 0.00 0.00 0.00 17.50 10.00 10.00 0.00 -
NAPS 3.579 3.491 3.501 3.464 3.482 3.401 3.382 3.82%
Adjusted Per Share Value based on latest NOSH - 60,226
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.77 5.09 2.80 16.83 11.79 6.77 1.92 152.87%
EPS 8.24 3.90 1.77 12.51 9.86 5.90 2.27 135.27%
DPS 0.00 0.00 0.00 8.72 4.98 5.00 0.00 -
NAPS 1.7867 1.7435 1.7178 1.726 1.7332 1.6994 1.6681 4.66%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.95 2.95 2.93 3.22 3.08 2.78 2.68 -
P/RPS 18.96 28.95 51.28 9.53 13.01 20.51 68.76 -57.46%
P/EPS 17.88 37.82 81.39 12.83 15.56 23.56 58.26 -54.33%
EY 5.59 2.64 1.23 7.80 6.43 4.24 1.72 118.62%
DY 0.00 0.00 0.00 5.43 3.25 3.60 0.00 -
P/NAPS 0.82 0.85 0.84 0.93 0.88 0.82 0.79 2.50%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 24/11/04 26/08/04 24/05/04 18/02/04 20/11/03 20/08/03 -
Price 3.14 3.02 2.93 3.30 3.18 3.18 2.97 -
P/RPS 20.18 29.64 51.28 9.77 13.43 23.46 76.20 -58.59%
P/EPS 19.03 38.72 81.39 13.15 16.06 26.95 64.57 -55.54%
EY 5.25 2.58 1.23 7.61 6.23 3.71 1.55 124.70%
DY 0.00 0.00 0.00 5.30 3.14 3.14 0.00 -
P/NAPS 0.88 0.87 0.84 0.95 0.91 0.94 0.88 0.00%

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