[KAF] QoQ Quarter Result on 30-Jun-2002 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -76.4%
YoY- 182.89%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,715 1,361 2,763 4,719 4,833 3,794 4,045 -43.59%
PBT 6,999 928 4,864 803 3,232 4,650 1,170 229.89%
Tax -2,156 -285 -1,445 -274 -990 -1,372 -343 240.97%
NP 4,843 643 3,419 529 2,242 3,278 827 225.24%
-
NP to SH 4,843 643 3,419 529 2,242 3,278 827 225.24%
-
Tax Rate 30.80% 30.71% 29.71% 34.12% 30.63% 29.51% 29.32% -
Total Cost -3,128 718 -656 4,190 2,591 516 3,218 -
-
Net Worth 199,340 193,309 197,642 193,437 198,750 193,223 188,260 3.88%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 4,484 - 3,418 - 4,544 - 2,953 32.14%
Div Payout % 92.59% - 100.00% - 202.70% - 357.14% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 199,340 193,309 197,642 193,437 198,750 193,223 188,260 3.88%
NOSH 59,790 58,454 59,982 58,777 60,594 59,600 59,071 0.81%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 282.39% 47.24% 123.74% 11.21% 46.39% 86.40% 20.44% -
ROE 2.43% 0.33% 1.73% 0.27% 1.13% 1.70% 0.44% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2.87 2.33 4.61 8.03 7.98 6.37 6.85 -44.03%
EPS 8.10 1.10 5.70 0.90 3.70 5.50 1.40 222.62%
DPS 7.50 0.00 5.70 0.00 7.50 0.00 5.00 31.06%
NAPS 3.334 3.307 3.295 3.291 3.28 3.242 3.187 3.05%
Adjusted Per Share Value based on latest NOSH - 58,777
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1.42 1.13 2.29 3.92 4.01 3.15 3.36 -43.71%
EPS 4.02 0.53 2.84 0.44 1.86 2.72 0.69 224.12%
DPS 3.72 0.00 2.84 0.00 3.77 0.00 2.45 32.13%
NAPS 1.6554 1.6053 1.6413 1.6064 1.6505 1.6046 1.5634 3.88%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.38 2.38 2.49 2.40 2.43 2.49 2.00 -
P/RPS 82.97 102.22 54.06 29.89 30.47 39.12 29.21 100.69%
P/EPS 29.38 216.36 43.68 266.67 65.68 45.27 142.86 -65.19%
EY 3.40 0.46 2.29 0.38 1.52 2.21 0.70 187.08%
DY 3.15 0.00 2.29 0.00 3.09 0.00 2.50 16.67%
P/NAPS 0.71 0.72 0.76 0.73 0.74 0.77 0.63 8.30%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 26/02/03 22/11/02 28/08/02 15/05/02 25/02/02 15/11/01 -
Price 2.40 2.40 2.50 2.64 2.70 2.50 2.25 -
P/RPS 83.67 103.08 54.27 32.88 33.85 39.27 32.86 86.57%
P/EPS 29.63 218.18 43.86 293.33 72.97 45.45 160.71 -67.63%
EY 3.38 0.46 2.28 0.34 1.37 2.20 0.62 210.07%
DY 3.13 0.00 2.28 0.00 2.78 0.00 2.22 25.76%
P/NAPS 0.72 0.73 0.76 0.80 0.82 0.77 0.71 0.93%

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