[KAF] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 66.18%
YoY- 9.45%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 6,826 4,885 2,154 12,197 9,354 6,128 3,376 59.69%
PBT 12,321 8,907 1,610 21,371 13,965 6,582 2,989 156.42%
Tax -3,471 -2,493 -430 -4,888 -4,046 -1,891 -862 152.46%
NP 8,850 6,414 1,180 16,483 9,919 4,691 2,127 158.02%
-
NP to SH 8,847 6,412 1,181 16,483 9,919 4,691 2,127 157.96%
-
Tax Rate 28.17% 27.99% 26.71% 22.87% 28.97% 28.73% 28.84% -
Total Cost -2,024 -1,529 974 -4,286 -565 1,437 1,249 -
-
Net Worth 220,532 219,144 219,075 221,858 215,152 209,952 206,850 4.35%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,484 4,454 - 9,023 - - - -
Div Payout % 50.69% 69.47% - 54.74% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 220,532 219,144 219,075 221,858 215,152 209,952 206,850 4.35%
NOSH 119,594 118,777 118,100 120,313 60,115 60,141 59,083 59.81%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 129.65% 131.30% 54.78% 135.14% 106.04% 76.55% 63.00% -
ROE 4.01% 2.93% 0.54% 7.43% 4.61% 2.23% 1.03% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.71 4.11 1.82 10.14 15.56 10.19 5.71 0.00%
EPS 7.40 5.40 1.00 13.70 16.50 7.80 3.60 61.45%
DPS 3.75 3.75 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.844 1.845 1.855 1.844 3.579 3.491 3.501 -34.70%
Adjusted Per Share Value based on latest NOSH - 119,345
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.67 4.06 1.79 10.13 7.77 5.09 2.80 59.85%
EPS 7.35 5.32 0.98 13.69 8.24 3.90 1.77 157.68%
DPS 3.72 3.70 0.00 7.49 0.00 0.00 0.00 -
NAPS 1.8314 1.8199 1.8193 1.8424 1.7867 1.7435 1.7178 4.34%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.32 1.40 1.43 1.39 2.95 2.95 2.93 -
P/RPS 23.13 34.04 78.40 13.71 18.96 28.95 51.28 -41.10%
P/EPS 17.84 25.93 143.00 10.15 17.88 37.82 81.39 -63.54%
EY 5.60 3.86 0.70 9.86 5.59 2.64 1.23 173.94%
DY 2.84 2.68 0.00 5.40 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.77 0.75 0.82 0.85 0.84 -9.74%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 28/10/05 30/08/05 27/05/05 18/02/05 24/11/04 26/08/04 -
Price 1.43 1.35 1.49 1.39 3.14 3.02 2.93 -
P/RPS 25.05 32.82 81.69 13.71 20.18 29.64 51.28 -37.89%
P/EPS 19.33 25.01 149.00 10.15 19.03 38.72 81.39 -61.54%
EY 5.17 4.00 0.67 9.86 5.25 2.58 1.23 159.76%
DY 2.62 2.78 0.00 5.40 0.00 0.00 0.00 -
P/NAPS 0.78 0.73 0.80 0.75 0.88 0.87 0.84 -4.80%

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