[KAF] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 11.44%
YoY- 158.39%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 19,236 9,101 12,472 18,925 11,790 13,605 25,930 -4.85%
PBT 21,830 16,428 18,620 22,294 8,796 8,090 1,816 51.32%
Tax -5,901 -4,628 -5,394 -6,470 -2,672 -2,368 -550 48.48%
NP 15,929 11,800 13,225 15,824 6,124 5,722 1,265 52.49%
-
NP to SH 15,933 11,796 13,225 15,824 6,124 5,722 1,265 52.50%
-
Tax Rate 27.03% 28.17% 28.97% 29.02% 30.38% 29.27% 30.29% -
Total Cost 3,306 -2,698 -753 3,101 5,666 7,882 24,665 -28.45%
-
Net Worth 232,069 220,532 215,152 208,708 197,260 193,259 192,291 3.18%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 56,005 5,979 - 7,991 5,964 - 5,931 45.35%
Div Payout % 351.50% 50.69% - 50.51% 97.40% - 468.75% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 232,069 220,532 215,152 208,708 197,260 193,259 192,291 3.18%
NOSH 119,500 119,594 60,115 59,939 59,649 59,611 59,312 12.37%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 82.81% 129.65% 106.04% 83.61% 51.94% 42.06% 4.88% -
ROE 6.87% 5.35% 6.15% 7.58% 3.10% 2.96% 0.66% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 16.10 7.61 20.75 31.57 19.77 22.82 43.72 -15.33%
EPS 13.33 9.87 22.00 26.40 10.27 9.60 2.13 35.73%
DPS 46.87 5.00 0.00 13.33 10.00 0.00 10.00 29.34%
NAPS 1.942 1.844 3.579 3.482 3.307 3.242 3.242 -8.18%
Adjusted Per Share Value based on latest NOSH - 59,600
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 15.97 7.56 10.36 15.72 9.79 11.30 21.53 -4.85%
EPS 13.23 9.80 10.98 13.14 5.09 4.75 1.05 52.51%
DPS 46.51 4.97 0.00 6.64 4.95 0.00 4.93 45.33%
NAPS 1.9272 1.8314 1.7867 1.7332 1.6381 1.6049 1.5969 3.18%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.29 1.32 2.95 3.08 2.38 2.49 2.19 -
P/RPS 8.01 17.35 14.22 9.75 12.04 10.91 5.01 8.13%
P/EPS 9.67 13.38 13.41 11.67 23.18 25.94 102.66 -32.53%
EY 10.34 7.47 7.46 8.57 4.31 3.86 0.97 48.32%
DY 36.33 3.79 0.00 4.33 4.20 0.00 4.57 41.25%
P/NAPS 0.66 0.72 0.82 0.88 0.72 0.77 0.68 -0.49%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/02/07 20/02/06 18/02/05 18/02/04 26/02/03 25/02/02 27/02/01 -
Price 1.51 1.43 3.14 3.18 2.40 2.50 2.12 -
P/RPS 9.38 18.79 15.13 10.07 12.14 10.95 4.85 11.61%
P/EPS 11.33 14.50 14.27 12.05 23.38 26.04 99.37 -30.35%
EY 8.83 6.90 7.01 8.30 4.28 3.84 1.01 43.50%
DY 31.04 3.50 0.00 4.19 4.17 0.00 4.72 36.85%
P/NAPS 0.78 0.78 0.88 0.91 0.73 0.77 0.65 3.08%

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