[KAF] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 38.07%
YoY- 44.38%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 15,908 11,232 8,154 10,558 13,676 16,109 17,391 -5.75%
PBT 23,720 17,931 16,641 13,594 9,827 13,549 9,855 79.31%
Tax -7,009 -5,345 -5,004 -4,160 -2,994 -4,081 -2,979 76.62%
NP 16,711 12,586 11,637 9,434 6,833 9,468 6,876 80.47%
-
NP to SH 16,711 12,586 11,637 9,434 6,833 9,468 6,876 80.47%
-
Tax Rate 29.55% 29.81% 30.07% 30.60% 30.47% 30.12% 30.23% -
Total Cost -803 -1,354 -3,483 1,124 6,843 6,641 10,515 -
-
Net Worth 207,527 203,500 200,861 199,340 193,309 197,642 193,437 4.78%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 10,467 10,467 7,903 7,903 7,963 7,963 7,498 24.83%
Div Payout % 62.64% 83.17% 67.91% 83.77% 116.55% 84.11% 109.05% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 207,527 203,500 200,861 199,340 193,309 197,642 193,437 4.78%
NOSH 59,600 59,835 59,391 59,790 58,454 59,982 58,777 0.92%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 105.05% 112.05% 142.72% 89.35% 49.96% 58.77% 39.54% -
ROE 8.05% 6.18% 5.79% 4.73% 3.53% 4.79% 3.55% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 26.69 18.77 13.73 17.66 23.40 26.86 29.59 -6.62%
EPS 28.04 21.03 19.59 15.78 11.69 15.78 11.70 78.80%
DPS 17.50 17.49 13.20 13.22 13.62 13.28 12.76 23.36%
NAPS 3.482 3.401 3.382 3.334 3.307 3.295 3.291 3.82%
Adjusted Per Share Value based on latest NOSH - 59,790
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.21 9.33 6.77 8.77 11.36 13.38 14.44 -5.74%
EPS 13.88 10.45 9.66 7.83 5.67 7.86 5.71 80.49%
DPS 8.69 8.69 6.56 6.56 6.61 6.61 6.23 24.76%
NAPS 1.7234 1.69 1.6681 1.6554 1.6053 1.6413 1.6064 4.78%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.08 2.78 2.68 2.38 2.38 2.49 2.40 -
P/RPS 11.54 14.81 19.52 13.48 10.17 9.27 8.11 26.42%
P/EPS 10.98 13.22 13.68 15.08 20.36 15.77 20.52 -34.01%
EY 9.10 7.57 7.31 6.63 4.91 6.34 4.87 51.53%
DY 5.68 6.29 4.93 5.55 5.72 5.33 5.32 4.44%
P/NAPS 0.88 0.82 0.79 0.71 0.72 0.76 0.73 13.22%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 20/11/03 20/08/03 30/05/03 26/02/03 22/11/02 28/08/02 -
Price 3.18 3.18 2.97 2.40 2.40 2.50 2.64 -
P/RPS 11.91 16.94 21.63 13.59 10.26 9.31 8.92 21.19%
P/EPS 11.34 15.12 15.16 15.21 20.53 15.84 22.57 -36.72%
EY 8.82 6.61 6.60 6.57 4.87 6.31 4.43 58.06%
DY 5.50 5.50 4.44 5.51 5.68 5.31 4.83 9.02%
P/NAPS 0.91 0.94 0.88 0.72 0.73 0.76 0.80 8.94%

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