[KAF] YoY Cumulative Quarter 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- 16.31%
YoY- 7.01%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 6,826 9,354 14,194 8,843 10,204 19,448 48,829 2.11%
PBT 12,321 13,965 16,721 6,597 6,068 1,362 28,332 0.88%
Tax -3,471 -4,046 -4,853 -2,004 -1,776 -413 -8,730 0.98%
NP 8,850 9,919 11,868 4,593 4,292 949 19,602 0.84%
-
NP to SH 8,847 9,919 11,868 4,593 4,292 949 19,602 0.84%
-
Tax Rate 28.17% 28.97% 29.02% 30.38% 29.27% 30.32% 30.81% -
Total Cost -2,024 -565 2,326 4,250 5,912 18,499 29,227 -
-
Net Worth 220,532 215,152 208,708 197,260 193,259 192,291 181,033 -0.20%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 4,484 - 5,993 4,473 - 4,448 - -100.00%
Div Payout % 50.69% - 50.51% 97.40% - 468.75% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 220,532 215,152 208,708 197,260 193,259 192,291 181,033 -0.20%
NOSH 119,594 60,115 59,939 59,649 59,611 59,312 59,944 -0.73%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 129.65% 106.04% 83.61% 51.94% 42.06% 4.88% 40.14% -
ROE 4.01% 4.61% 5.69% 2.33% 2.22% 0.49% 10.83% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.71 15.56 23.68 14.82 17.12 32.79 81.46 2.86%
EPS 7.40 16.50 19.80 7.70 7.20 1.60 32.70 1.59%
DPS 3.75 0.00 10.00 7.50 0.00 7.50 0.00 -100.00%
NAPS 1.844 3.579 3.482 3.307 3.242 3.242 3.02 0.52%
Adjusted Per Share Value based on latest NOSH - 58,454
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.67 7.77 11.79 7.34 8.47 16.15 40.55 2.11%
EPS 7.35 8.24 9.86 3.81 3.56 0.79 16.28 0.84%
DPS 3.72 0.00 4.98 3.72 0.00 3.69 0.00 -100.00%
NAPS 1.8314 1.7867 1.7332 1.6381 1.6049 1.5969 1.5034 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.32 2.95 3.08 2.38 2.49 2.19 0.00 -
P/RPS 23.13 18.96 13.01 16.05 14.55 6.68 0.00 -100.00%
P/EPS 17.84 17.88 15.56 30.91 34.58 136.88 0.00 -100.00%
EY 5.60 5.59 6.43 3.24 2.89 0.73 0.00 -100.00%
DY 2.84 0.00 3.25 3.15 0.00 3.42 0.00 -100.00%
P/NAPS 0.72 0.82 0.88 0.72 0.77 0.68 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 20/02/06 18/02/05 18/02/04 26/02/03 25/02/02 27/02/01 15/02/00 -
Price 1.43 3.14 3.18 2.40 2.50 2.12 5.60 -
P/RPS 25.05 20.18 13.43 16.19 14.60 6.47 6.87 -1.36%
P/EPS 19.33 19.03 16.06 31.17 34.72 132.50 17.13 -0.12%
EY 5.17 5.25 6.23 3.21 2.88 0.75 5.84 0.12%
DY 2.62 0.00 3.14 3.13 0.00 3.54 0.00 -100.00%
P/NAPS 0.78 0.88 0.91 0.73 0.77 0.65 1.85 0.92%

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