[KAF] QoQ TTM Result on 31-Mar-2001 [#4]

Stock

[KAF] KAF-SEAGROATT & CAMPBELL BHD

Announcement Date

15-May-2001

Admission Sponsor

Sponsor

Financial Year

31-Mar-2001

Quarter

31-Mar-2001 [#4]

Profit Trend

QoQ- -91.17%

YoY- -94.27%

Quarter Report

Notes - 31March2001.doc

KAF.xls

Latest QR

Upcoming QR

KAF's Result

KAF's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
TTM Result
Revenue	15,005	13,739	13,542	24,250	52,789	59,483	76,180	-66.04%
YoY %	9.21%	1.45%	-44.16%	-54.06%	-11.25%	-21.92%	-	-
Horiz. %	19.70%	18.03%	17.78%	31.83%	69.30%	78.08%	100.00%	-
PBT	7,201	1,476	358	2,495	25,682	30,985	44,017	-69.98%
YoY %	387.87%	312.29%	-85.65%	-90.29%	-17.11%	-29.61%	-	-
Horiz. %	16.36%	3.35%	0.81%	5.67%	58.35%	70.39%	100.00%	-
Tax	-2,044	403	775	245	-4,223	-6,580	-10,553	-66.42%
YoY %	-607.20%	-48.00%	216.33%	105.80%	35.82%	37.65%	-	-
Horiz. %	19.37%	-3.82%	-7.34%	-2.32%	40.02%	62.35%	100.00%	-
NP	5,157	1,879	1,133	2,740	21,459	24,405	33,464	-71.15%
YoY %	174.45%	65.84%	-58.65%	-87.23%	-12.07%	-27.07%	-	-
Horiz. %	15.41%	5.61%	3.39%	8.19%	64.13%	72.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,157	953	207	1,814	20,533	24,405	33,464	-71.15%
YoY %	441.13%	360.39%	-88.59%	-91.17%	-15.87%	-27.07%	-	-
Horiz. %	15.41%	2.85%	0.62%	5.42%	61.36%	72.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.38%	-27.30%	-216.48%	-9.82%	16.44%	21.24%	23.97%	-
YoY %	203.96%	87.39%	-2,104.48%	-159.73%	-22.60%	-11.39%	-	-
Horiz. %	118.40%	-113.89%	-903.13%	-40.97%	68.59%	88.61%	100.00%	-
Total Cost	9,848	11,860	12,409	21,510	31,330	35,078	42,716	-62.30%
YoY %	-16.96%	-4.42%	-42.31%	-31.34%	-10.68%	-17.88%	-	-
Horiz. %	23.05%	27.76%	29.05%	50.36%	73.34%	82.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,223	188,260	199,965	197,899	187,630	269,811	199,074	-1.96%
YoY %	2.64%	-5.85%	1.04%	5.47%	-30.46%	35.53%	-	-
Horiz. %	97.06%	94.57%	100.45%	99.41%	94.25%	135.53%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Dividend
Div	7,587	11,928	8,974	8,974	8,846	4,505	9,015	-10.83%
YoY %	-36.39%	32.92%	0.00%	1.45%	96.36%	-50.03%	-	-
Horiz. %	84.16%	132.31%	99.55%	99.55%	98.13%	49.97%	100.00%	-
Div Payout %	147.13%	1,251.64%	4,335.53%	494.74%	43.08%	18.46%	26.94%	-
YoY %	-88.25%	-71.13%	776.32%	1,048.42%	133.37%	-31.48%	-	-
Horiz. %	546.14%	4,646.03%	16,093.28%	1,836.45%	159.91%	68.52%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Equity
Net Worth	193,223	188,260	199,965	197,899	187,630	269,811	199,074	-1.96%
YoY %	2.64%	-5.85%	1.04%	5.47%	-30.46%	35.53%	-	-
Horiz. %	97.06%	94.57%	100.45%	99.41%	94.25%	135.53%	100.00%	-
NOSH	59,600	59,071	62,333	61,785	57,874	80,999	59,800	-0.22%
YoY %	0.90%	-5.23%	0.89%	6.76%	-28.55%	35.45%	-	-
Horiz. %	99.67%	98.78%	104.24%	103.32%	96.78%	135.45%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Ratio Analysis
NP Margin	34.37%	13.68%	8.37%	11.30%	40.65%	41.03%	43.93%	-
YoY %	151.24%	63.44%	-25.93%	-72.20%	-0.93%	-6.60%	-	-
Horiz. %	78.24%	31.14%	19.05%	25.72%	92.53%	93.40%	100.00%	-
ROE	2.67%	0.51%	0.10%	0.92%	10.94%	9.05%	16.81%	-
YoY %	423.53%	410.00%	-89.13%	-91.59%	20.88%	-46.16%	-	-
Horiz. %	15.88%	3.03%	0.59%	5.47%	65.08%	53.84%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Per Share
RPS	25.18	23.26	21.73	39.25	91.21	73.44	127.39	-65.96%
YoY %	8.25%	7.04%	-44.64%	-56.97%	24.20%	-42.35%	-	-
Horiz. %	19.77%	18.26%	17.06%	30.81%	71.60%	57.65%	100.00%	-
EPS	8.65	1.61	0.33	2.94	35.48	30.13	55.96	-71.09%
YoY %	437.27%	387.88%	-88.78%	-91.71%	17.76%	-46.16%	-	-
Horiz. %	15.46%	2.88%	0.59%	5.25%	63.40%	53.84%	100.00%	-
DPS	12.73	20.19	14.40	14.53	15.28	5.56	15.00	-10.33%
YoY %	-36.95%	40.21%	-0.89%	-4.91%	174.82%	-62.93%	-	-
Horiz. %	84.87%	134.60%	96.00%	96.87%	101.87%	37.07%	100.00%	-
NAPS	3.242	3.187	3.208	3.203	3.242	3.331	3.329	-1.74%
YoY %	1.73%	-0.65%	0.16%	-1.20%	-2.67%	0.06%	-	-
Horiz. %	97.39%	95.73%	96.37%	96.22%	97.39%	100.06%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 61,785
RPS	12.46	11.41	11.25	20.14	43.84	49.40	63.26	-66.04%
YoY %	9.20%	1.42%	-44.14%	-54.06%	-11.26%	-21.91%	-	-
Horiz. %	19.70%	18.04%	17.78%	31.84%	69.30%	78.09%	100.00%	-
EPS	4.28	0.79	0.17	1.51	17.05	20.27	27.79	-71.16%
YoY %	441.77%	364.71%	-88.74%	-91.14%	-15.89%	-27.06%	-	-
Horiz. %	15.40%	2.84%	0.61%	5.43%	61.35%	72.94%	100.00%	-
DPS	6.30	9.91	7.45	7.45	7.35	3.74	7.49	-10.86%
YoY %	-36.43%	33.02%	0.00%	1.36%	96.52%	-50.07%	-	-
Horiz. %	84.11%	132.31%	99.47%	99.47%	98.13%	49.93%	100.00%	-
NAPS	1.6046	1.5634	1.6606	1.6435	1.5582	2.2406	1.6532	-1.96%
YoY %	2.64%	-5.85%	1.04%	5.47%	-30.46%	35.53%	-	-
Horiz. %	97.06%	94.57%	100.45%	99.41%	94.25%	135.53%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	-
Price	2.49	2.00	2.08	1.65	2.19	3.30	3.98	-
P/RPS	9.89	8.60	9.57	4.20	2.40	4.49	3.12	115.33%
YoY %	15.00%	-10.14%	127.86%	75.00%	-46.55%	43.91%	-	-
Horiz. %	316.99%	275.64%	306.73%	134.62%	76.92%	143.91%	100.00%	-
P/EPS	28.78	123.97	626.34	56.20	6.17	10.95	7.11	153.34%
YoY %	-76.78%	-80.21%	1,014.48%	810.86%	-43.65%	54.01%	-	-
Horiz. %	404.78%	1,743.60%	8,809.28%	790.44%	86.78%	154.01%	100.00%	-
EY	3.47	0.81	0.16	1.78	16.20	9.13	14.06	-60.55%
YoY %	328.40%	406.25%	-91.01%	-89.01%	77.44%	-35.06%	-	-
Horiz. %	24.68%	5.76%	1.14%	12.66%	115.22%	64.94%	100.00%	-
DY	5.11	10.10	6.92	8.80	6.98	1.69	3.77	22.40%
YoY %	-49.41%	45.95%	-21.36%	26.07%	313.02%	-55.17%	-	-
Horiz. %	135.54%	267.90%	183.55%	233.42%	185.15%	44.83%	100.00%	-
P/NAPS	0.77	0.63	0.65	0.52	0.68	0.99	1.20	-25.54%
YoY %	22.22%	-3.08%	25.00%	-23.53%	-31.31%	-17.50%	-	-
Horiz. %	64.17%	52.50%	54.17%	43.33%	56.67%	82.50%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	25/02/02	15/11/01	28/08/01	15/05/01	27/02/01	10/11/00	08/08/00	-
Price	2.50	2.25	2.43	1.58	2.12	2.70	3.98	-
P/RPS	9.93	9.67	11.19	4.03	2.32	3.68	3.12	115.91%
YoY %	2.69%	-13.58%	177.67%	73.71%	-36.96%	17.95%	-	-
Horiz. %	318.27%	309.94%	358.65%	129.17%	74.36%	117.95%	100.00%	-
P/EPS	28.89	139.47	731.74	53.82	5.98	8.96	7.11	153.98%
YoY %	-79.29%	-80.94%	1,259.61%	800.00%	-33.26%	26.02%	-	-
Horiz. %	406.33%	1,961.60%	10,291.70%	756.96%	84.11%	126.02%	100.00%	-
EY	3.46	0.72	0.14	1.86	16.73	11.16	14.06	-60.62%
YoY %	380.56%	414.29%	-92.47%	-88.88%	49.91%	-20.63%	-	-
Horiz. %	24.61%	5.12%	1.00%	13.23%	118.99%	79.37%	100.00%	-
DY	5.09	8.97	5.92	9.19	7.21	2.06	3.77	22.09%
YoY %	-43.26%	51.52%	-35.58%	27.46%	250.00%	-45.36%	-	-
Horiz. %	135.01%	237.93%	157.03%	243.77%	191.25%	54.64%	100.00%	-
P/NAPS	0.77	0.71	0.76	0.49	0.65	0.81	1.20	-25.54%
YoY %	8.45%	-6.58%	55.10%	-24.62%	-19.75%	-32.50%	-	-
Horiz. %	64.17%	59.17%	63.33%	40.83%	54.17%	67.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos