[KAF] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -27.83%
YoY- 32.5%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 11,232 8,154 10,558 13,676 16,109 17,391 15,037 -17.66%
PBT 17,931 16,641 13,594 9,827 13,549 9,855 9,300 54.84%
Tax -5,345 -5,004 -4,160 -2,994 -4,081 -2,979 -2,766 55.08%
NP 12,586 11,637 9,434 6,833 9,468 6,876 6,534 54.75%
-
NP to SH 12,586 11,637 9,434 6,833 9,468 6,876 6,534 54.75%
-
Tax Rate 29.81% 30.07% 30.60% 30.47% 30.12% 30.23% 29.74% -
Total Cost -1,354 -3,483 1,124 6,843 6,641 10,515 8,503 -
-
Net Worth 203,500 200,861 199,340 193,309 197,642 193,437 198,750 1.58%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 10,467 7,903 7,903 7,963 7,963 7,498 7,498 24.88%
Div Payout % 83.17% 67.91% 83.77% 116.55% 84.11% 109.05% 114.76% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 203,500 200,861 199,340 193,309 197,642 193,437 198,750 1.58%
NOSH 59,835 59,391 59,790 58,454 59,982 58,777 60,594 -0.83%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 112.05% 142.72% 89.35% 49.96% 58.77% 39.54% 43.45% -
ROE 6.18% 5.79% 4.73% 3.53% 4.79% 3.55% 3.29% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 18.77 13.73 17.66 23.40 26.86 29.59 24.82 -16.98%
EPS 21.03 19.59 15.78 11.69 15.78 11.70 10.78 56.06%
DPS 17.49 13.20 13.22 13.62 13.28 12.76 12.37 25.94%
NAPS 3.401 3.382 3.334 3.307 3.295 3.291 3.28 2.44%
Adjusted Per Share Value based on latest NOSH - 58,454
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.33 6.77 8.77 11.36 13.38 14.44 12.49 -17.65%
EPS 10.45 9.66 7.83 5.67 7.86 5.71 5.43 54.65%
DPS 8.69 6.56 6.56 6.61 6.61 6.23 6.23 24.81%
NAPS 1.69 1.6681 1.6554 1.6053 1.6413 1.6064 1.6505 1.58%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.78 2.68 2.38 2.38 2.49 2.40 2.43 -
P/RPS 14.81 19.52 13.48 10.17 9.27 8.11 9.79 31.74%
P/EPS 13.22 13.68 15.08 20.36 15.77 20.52 22.54 -29.90%
EY 7.57 7.31 6.63 4.91 6.34 4.87 4.44 42.67%
DY 6.29 4.93 5.55 5.72 5.33 5.32 5.09 15.14%
P/NAPS 0.82 0.79 0.71 0.72 0.76 0.73 0.74 7.07%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 20/08/03 30/05/03 26/02/03 22/11/02 28/08/02 15/05/02 -
Price 3.18 2.97 2.40 2.40 2.50 2.64 2.70 -
P/RPS 16.94 21.63 13.59 10.26 9.31 8.92 10.88 34.29%
P/EPS 15.12 15.16 15.21 20.53 15.84 22.57 25.04 -28.53%
EY 6.61 6.60 6.57 4.87 6.31 4.43 3.99 39.96%
DY 5.50 4.44 5.51 5.68 5.31 4.83 4.58 12.96%
P/NAPS 0.94 0.88 0.72 0.73 0.76 0.80 0.82 9.52%

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