[KAF] QoQ TTM 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- 5.23%
YoY- 3221.74%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 10,558 13,676 16,109 17,391 15,037 15,005 13,739 -16.11%
PBT 13,594 9,827 13,549 9,855 9,300 7,201 1,476 339.97%
Tax -4,160 -2,994 -4,081 -2,979 -2,766 -2,044 403 -
NP 9,434 6,833 9,468 6,876 6,534 5,157 1,879 193.49%
-
NP to SH 9,434 6,833 9,468 6,876 6,534 5,157 953 361.68%
-
Tax Rate 30.60% 30.47% 30.12% 30.23% 29.74% 28.38% -27.30% -
Total Cost 1,124 6,843 6,641 10,515 8,503 9,848 11,860 -79.24%
-
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 7,903 7,963 7,963 7,498 7,498 7,587 11,928 -24.01%
Div Payout % 83.77% 116.55% 84.11% 109.05% 114.76% 147.13% 1,251.64% -
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 89.35% 49.96% 58.77% 39.54% 43.45% 34.37% 13.68% -
ROE 4.73% 3.53% 4.79% 3.55% 3.29% 2.67% 0.51% -
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 17.66 23.40 26.86 29.59 24.82 25.18 23.26 -16.78%
EPS 15.78 11.69 15.78 11.70 10.78 8.65 1.61 358.62%
DPS 13.22 13.62 13.28 12.76 12.37 12.73 20.19 -24.61%
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 8.77 11.36 13.38 14.44 12.49 12.46 11.41 -16.10%
EPS 7.83 5.67 7.86 5.71 5.43 4.28 0.79 362.05%
DPS 6.56 6.61 6.61 6.23 6.23 6.30 9.91 -24.06%
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 13.48 10.17 9.27 8.11 9.79 9.89 8.60 34.97%
P/EPS 15.08 20.36 15.77 20.52 22.54 28.78 123.97 -75.48%
EY 6.63 4.91 6.34 4.87 4.44 3.47 0.81 306.66%
DY 5.55 5.72 5.33 5.32 5.09 5.11 10.10 -32.93%
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 13.59 10.26 9.31 8.92 10.88 9.93 9.67 25.49%
P/EPS 15.21 20.53 15.84 22.57 25.04 28.89 139.47 -77.20%
EY 6.57 4.87 6.31 4.43 3.99 3.46 0.72 337.26%
DY 5.51 5.68 5.31 4.83 4.58 5.09 8.97 -27.76%
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