[KAF] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 10.27%
YoY- -33.93%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 39,208 15,578 9,770 12,256 16,312 14,964 12,820 20.46%
PBT 23,002 5,910 17,814 13,164 20,008 11,336 2,836 41.72%
Tax -6,280 -2,004 -4,986 -3,782 -5,808 -3,438 -808 40.72%
NP 16,722 3,906 12,828 9,382 14,200 7,898 2,028 42.11%
-
NP to SH 16,726 3,910 12,824 9,382 14,200 7,898 2,028 42.11%
-
Tax Rate 27.30% 33.91% 27.99% 28.73% 29.03% 30.33% 28.49% -
Total Cost 22,486 11,672 -3,058 2,874 2,112 7,066 10,792 13.00%
-
Net Worth 211,344 227,024 219,144 209,952 204,636 197,150 190,095 1.78%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 8,960 - 8,908 - 12,033 7,897 5,964 7.01%
Div Payout % 53.57% - 69.47% - 84.75% 100.00% 294.12% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 211,344 227,024 219,144 209,952 204,636 197,150 190,095 1.78%
NOSH 119,471 122,187 118,777 60,141 60,169 59,833 59,647 12.26%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 42.65% 25.07% 131.30% 76.55% 87.05% 52.78% 15.82% -
ROE 7.91% 1.72% 5.85% 4.47% 6.94% 4.01% 1.07% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 32.82 12.75 8.23 20.38 27.11 25.01 21.49 7.30%
EPS 14.00 3.20 10.80 15.60 23.60 13.20 3.40 26.58%
DPS 7.50 0.00 7.50 0.00 20.00 13.20 10.00 -4.67%
NAPS 1.769 1.858 1.845 3.491 3.401 3.295 3.187 -9.34%
Adjusted Per Share Value based on latest NOSH - 59,627
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 32.56 12.94 8.11 10.18 13.55 12.43 10.65 20.46%
EPS 13.89 3.25 10.65 7.79 11.79 6.56 1.68 42.17%
DPS 7.44 0.00 7.40 0.00 9.99 6.56 4.95 7.02%
NAPS 1.7551 1.8853 1.8199 1.7435 1.6994 1.6372 1.5786 1.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.61 1.38 1.40 2.95 2.78 2.49 2.00 -
P/RPS 4.91 10.82 17.02 14.48 10.25 9.96 9.31 -10.11%
P/EPS 11.50 43.12 12.97 18.91 11.78 18.86 58.82 -23.80%
EY 8.70 2.32 7.71 5.29 8.49 5.30 1.70 31.25%
DY 4.66 0.00 5.36 0.00 7.19 5.30 5.00 -1.16%
P/NAPS 0.91 0.74 0.76 0.85 0.82 0.76 0.63 6.31%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/10/07 20/11/06 28/10/05 24/11/04 20/11/03 22/11/02 15/11/01 -
Price 1.63 1.38 1.35 3.02 3.18 2.50 2.25 -
P/RPS 4.97 10.82 16.41 14.82 11.73 10.00 10.47 -11.67%
P/EPS 11.64 43.12 12.50 19.36 13.47 18.94 66.18 -25.13%
EY 8.59 2.32 8.00 5.17 7.42 5.28 1.51 33.59%
DY 4.60 0.00 5.56 0.00 6.29 5.28 4.44 0.59%
P/NAPS 0.92 0.74 0.73 0.87 0.94 0.76 0.71 4.41%

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