[KAF] YoY TTM 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- -27.83%
YoY- 32.5%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 9,669 15,423 15,908 13,676 15,005 52,789 29,767 1.20%
PBT 19,726 16,548 23,720 9,827 7,201 25,682 17,312 -0.13%
Tax -4,313 -3,438 -7,009 -2,994 -2,044 -4,223 -5,226 0.20%
NP 15,413 13,110 16,711 6,833 5,157 21,459 12,086 -0.25%
-
NP to SH 15,412 13,110 16,711 6,833 5,157 20,533 12,086 -0.25%
-
Tax Rate 21.86% 20.78% 29.55% 30.47% 28.38% 16.44% 30.19% -
Total Cost -5,744 2,313 -803 6,843 9,848 31,330 17,681 -
-
Net Worth 224,599 215,027 207,527 193,309 193,223 187,630 181,569 -0.22%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 13,410 4,516 10,467 7,963 7,587 8,846 - -100.00%
Div Payout % 87.02% 34.45% 62.64% 116.55% 147.13% 43.08% - -
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 224,599 215,027 207,527 193,309 193,223 187,630 181,569 -0.22%
NOSH 121,800 60,080 59,600 58,454 59,600 57,874 60,122 -0.74%
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 159.41% 85.00% 105.05% 49.96% 34.37% 40.65% 40.60% -
ROE 6.86% 6.10% 8.05% 3.53% 2.67% 10.94% 6.66% -
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 7.94 25.67 26.69 23.40 25.18 91.21 49.51 1.96%
EPS 12.65 21.82 28.04 11.69 8.65 35.48 20.10 0.49%
DPS 11.01 7.50 17.50 13.62 12.73 15.28 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 8.03 12.81 13.21 11.36 12.46 43.84 24.72 1.20%
EPS 12.80 10.89 13.88 5.67 4.28 17.05 10.04 -0.25%
DPS 11.14 3.75 8.69 6.61 6.30 7.35 0.00 -100.00%
NAPS 1.8652 1.7857 1.7234 1.6053 1.6046 1.5582 1.5078 -0.22%
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 16.63 11.49 11.54 10.17 9.89 2.40 0.00 -100.00%
P/EPS 10.43 13.52 10.98 20.36 28.78 6.17 0.00 -100.00%
EY 9.59 7.40 9.10 4.91 3.47 16.20 0.00 -100.00%
DY 8.34 2.54 5.68 5.72 5.11 6.98 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 - -
Price 1.43 3.14 3.18 2.40 2.50 2.12 0.00 -
P/RPS 18.01 12.23 11.91 10.26 9.93 2.32 0.00 -100.00%
P/EPS 11.30 14.39 11.34 20.53 28.89 5.98 0.00 -100.00%
EY 8.85 6.95 8.82 4.87 3.46 16.73 0.00 -100.00%
DY 7.70 2.39 5.50 5.68 5.09 7.21 0.00 -100.00%
P/NAPS 0.78 0.88 0.91 0.73 0.77 0.65 0.00 -100.00%

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