[KAF] YoY Quarter Result on 31-Dec-2004 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 103.86%
YoY- 9.63%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 7,722 6,638 1,941 3,225 6,037 1,361 3,794 12.56%
PBT 6,406 13,418 3,414 7,382 6,717 928 4,650 5.48%
Tax -931 -3,424 -978 -2,155 -1,949 -285 -1,372 -6.25%
NP 5,475 9,994 2,436 5,227 4,768 643 3,278 8.92%
-
NP to SH 5,478 9,995 2,435 5,227 4,768 643 3,278 8.93%
-
Tax Rate 14.53% 25.52% 28.65% 29.19% 29.02% 30.71% 29.51% -
Total Cost 2,247 -3,356 -495 -2,002 1,269 718 516 27.77%
-
Net Worth 212,748 233,858 224,599 215,027 207,527 193,309 193,223 1.61%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 42,328 - - - - - -
Div Payout % - 423.49% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 212,748 233,858 224,599 215,027 207,527 193,309 193,223 1.61%
NOSH 119,086 120,421 121,800 60,080 59,600 58,454 59,600 12.22%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 70.90% 150.56% 125.50% 162.08% 78.98% 47.24% 86.40% -
ROE 2.57% 4.27% 1.08% 2.43% 2.30% 0.33% 1.70% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 6.48 5.51 1.59 5.37 10.13 2.33 6.37 0.28%
EPS 4.60 8.30 2.00 8.70 8.00 1.10 5.50 -2.93%
DPS 0.00 35.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7865 1.942 1.844 3.579 3.482 3.307 3.242 -9.45%
Adjusted Per Share Value based on latest NOSH - 60,080
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 6.41 5.51 1.61 2.68 5.01 1.13 3.15 12.56%
EPS 4.55 8.30 2.02 4.34 3.96 0.53 2.72 8.94%
DPS 0.00 35.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7668 1.9421 1.8652 1.7857 1.7234 1.6053 1.6046 1.61%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.60 1.29 1.32 2.95 3.08 2.38 2.49 -
P/RPS 24.67 23.40 82.83 54.96 30.41 102.22 39.12 -7.39%
P/EPS 34.78 15.54 66.03 33.91 38.50 216.36 45.27 -4.29%
EY 2.88 6.43 1.51 2.95 2.60 0.46 2.21 4.51%
DY 0.00 27.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.66 0.72 0.82 0.88 0.72 0.77 2.63%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 12/02/07 20/02/06 18/02/05 18/02/04 26/02/03 25/02/02 -
Price 1.50 1.51 1.43 3.14 3.18 2.40 2.50 -
P/RPS 23.13 27.39 89.73 58.50 31.39 103.08 39.27 -8.44%
P/EPS 32.61 18.19 71.53 36.09 39.75 218.18 45.45 -5.38%
EY 3.07 5.50 1.40 2.77 2.52 0.46 2.20 5.70%
DY 0.00 23.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.78 0.78 0.88 0.91 0.73 0.77 1.46%

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