[KAF] YoY Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 66.18%
YoY- 9.45%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
31/05/09 31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 19,735 42,546 10,038 12,197 20,264 10,538 15,037 3.86%
PBT -1,543 22,787 15,205 21,371 19,305 13,596 9,300 -
Tax -1,430 -5,301 -3,378 -4,888 -4,245 -4,160 -2,766 -8.78%
NP -2,973 17,486 11,827 16,483 15,060 9,436 6,534 -
-
NP to SH -2,969 17,493 11,833 16,483 15,060 9,436 6,534 -
-
Tax Rate - 23.26% 22.22% 22.87% 21.99% 30.60% 29.74% -
Total Cost 22,708 25,060 -1,789 -4,286 5,204 1,102 8,503 14.67%
-
Net Worth 211,229 217,691 223,392 221,858 207,839 200,358 196,619 1.00%
Dividend
31/05/09 31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 8,978 8,986 8,964 9,023 10,499 9,014 7,493 2.55%
Div Payout % 0.00% 51.37% 75.76% 54.74% 69.72% 95.53% 114.68% -
Equity
31/05/09 31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 211,229 217,691 223,392 221,858 207,839 200,358 196,619 1.00%
NOSH 119,717 119,815 119,525 120,313 59,999 60,095 59,944 10.12%
Ratio Analysis
31/05/09 31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -15.06% 41.10% 117.82% 135.14% 74.32% 89.54% 43.45% -
ROE -1.41% 8.04% 5.30% 7.43% 7.25% 4.71% 3.32% -
Per Share
31/05/09 31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 16.48 35.51 8.40 10.14 33.77 17.54 25.08 -5.68%
EPS -2.48 14.60 9.90 13.70 25.10 15.70 10.90 -
DPS 7.50 7.50 7.50 7.50 17.50 15.00 12.50 -6.87%
NAPS 1.7644 1.8169 1.869 1.844 3.464 3.334 3.28 -8.28%
Adjusted Per Share Value based on latest NOSH - 119,345
31/05/09 31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 16.39 35.33 8.34 10.13 16.83 8.75 12.49 3.86%
EPS -2.47 14.53 9.83 13.69 12.51 7.84 5.43 -
DPS 7.46 7.46 7.44 7.49 8.72 7.49 6.22 2.56%
NAPS 1.7542 1.8078 1.8552 1.8424 1.726 1.6639 1.6328 1.00%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/09 30/05/08 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.07 1.35 1.33 1.39 3.22 2.38 2.43 -
P/RPS 6.49 3.80 15.84 13.71 9.53 13.57 9.69 -5.43%
P/EPS -43.15 9.25 13.43 10.15 12.83 15.16 22.29 -
EY -2.32 10.81 7.44 9.86 7.80 6.60 4.49 -
DY 7.01 5.56 5.64 5.40 5.43 6.30 5.14 4.42%
P/NAPS 0.61 0.74 0.71 0.75 0.93 0.71 0.74 -2.65%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/07/09 30/07/08 22/05/06 27/05/05 24/05/04 30/05/03 15/05/02 -
Price 1.17 1.35 1.43 1.39 3.30 2.40 2.70 -
P/RPS 7.10 3.80 17.03 13.71 9.77 13.69 10.76 -5.63%
P/EPS -47.18 9.25 14.44 10.15 13.15 15.29 24.77 -
EY -2.12 10.81 6.92 9.86 7.61 6.54 4.04 -
DY 6.41 5.56 5.24 5.40 5.30 6.25 4.63 4.63%
P/NAPS 0.66 0.74 0.77 0.75 0.95 0.72 0.82 -2.98%

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