[KAF] YoY Cumulative 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- 67.15%
YoY- 158.39%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 14,427 6,826 9,354 14,194 8,843 10,204 19,448 -4.85%
PBT 16,373 12,321 13,965 16,721 6,597 6,068 1,362 51.32%
Tax -4,426 -3,471 -4,046 -4,853 -2,004 -1,776 -413 48.45%
NP 11,947 8,850 9,919 11,868 4,593 4,292 949 52.49%
-
NP to SH 11,950 8,847 9,919 11,868 4,593 4,292 949 52.49%
-
Tax Rate 27.03% 28.17% 28.97% 29.02% 30.38% 29.27% 30.32% -
Total Cost 2,480 -2,024 -565 2,326 4,250 5,912 18,499 -28.44%
-
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 42,004 4,484 - 5,993 4,473 - 4,448 45.36%
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 5.15% 4.01% 4.61% 5.69% 2.33% 2.22% 0.49% -
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 12.07 5.71 15.56 23.68 14.82 17.12 32.79 -15.33%
EPS 10.00 7.40 16.50 19.80 7.70 7.20 1.60 35.70%
DPS 35.15 3.75 0.00 10.00 7.50 0.00 7.50 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 11.98 5.67 7.77 11.79 7.34 8.47 16.15 -4.85%
EPS 9.92 7.35 8.24 9.86 3.81 3.56 0.79 52.42%
DPS 34.88 3.72 0.00 4.98 3.72 0.00 3.69 45.38%
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 10.69 23.13 18.96 13.01 16.05 14.55 6.68 8.14%
P/EPS 12.90 17.84 17.88 15.56 30.91 34.58 136.88 -32.52%
EY 7.75 5.60 5.59 6.43 3.24 2.89 0.73 48.22%
DY 27.25 2.84 0.00 3.25 3.15 0.00 3.42 41.30%
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 12.51 25.05 20.18 13.43 16.19 14.60 6.47 11.61%
P/EPS 15.10 19.33 19.03 16.06 31.17 34.72 132.50 -30.35%
EY 6.62 5.17 5.25 6.23 3.21 2.88 0.75 43.73%
DY 23.28 2.62 0.00 3.14 3.13 0.00 3.54 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