[KAF] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 38.07%
YoY- 44.38%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 10,038 12,196 20,263 10,558 15,037 24,250 63,107 -26.38%
PBT 15,207 21,370 19,305 13,594 9,300 2,495 41,632 -15.44%
Tax -3,378 -4,888 -4,245 -4,160 -2,766 245 -9,962 -16.48%
NP 11,829 16,482 15,060 9,434 6,534 2,740 31,670 -15.13%
-
NP to SH 11,831 16,482 15,060 9,434 6,534 1,814 31,670 -15.12%
-
Tax Rate 22.21% 22.87% 21.99% 30.60% 29.74% -9.82% 23.93% -
Total Cost -1,791 -4,286 5,203 1,124 8,503 21,510 31,437 -
-
Net Worth 222,997 220,073 208,624 199,340 198,750 197,899 198,062 1.99%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 8,934 8,950 10,500 7,903 7,498 8,974 4,505 12.08%
Div Payout % 75.52% 54.31% 69.72% 83.77% 114.76% 494.74% 14.23% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 222,997 220,073 208,624 199,340 198,750 197,899 198,062 1.99%
NOSH 119,320 119,345 60,226 59,790 60,594 61,785 60,073 12.11%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 117.84% 135.14% 74.32% 89.35% 43.45% 11.30% 50.18% -
ROE 5.31% 7.49% 7.22% 4.73% 3.29% 0.92% 15.99% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 8.41 10.22 33.64 17.66 24.82 39.25 105.05 -34.33%
EPS 9.92 13.81 25.01 15.78 10.78 2.94 52.72 -24.29%
DPS 7.49 7.50 17.50 13.22 12.37 14.53 7.50 -0.02%
NAPS 1.8689 1.844 3.464 3.334 3.28 3.203 3.297 -9.02%
Adjusted Per Share Value based on latest NOSH - 59,790
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 8.34 10.13 16.83 8.77 12.49 20.14 52.41 -26.37%
EPS 9.83 13.69 12.51 7.83 5.43 1.51 26.30 -15.12%
DPS 7.42 7.43 8.72 6.56 6.23 7.45 3.74 12.08%
NAPS 1.8519 1.8276 1.7325 1.6554 1.6505 1.6435 1.6448 1.99%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.33 1.39 3.22 2.38 2.43 1.65 5.20 -
P/RPS 15.81 13.60 9.57 13.48 9.79 4.20 4.95 21.34%
P/EPS 13.41 10.06 12.88 15.08 22.54 56.20 9.86 5.25%
EY 7.46 9.94 7.77 6.63 4.44 1.78 10.14 -4.98%
DY 5.63 5.40 5.43 5.55 5.09 8.80 1.44 25.50%
P/NAPS 0.71 0.75 0.93 0.71 0.74 0.52 1.58 -12.47%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 22/05/06 27/05/05 24/05/04 30/05/03 15/05/02 15/05/01 - -
Price 1.43 1.39 3.30 2.40 2.70 1.58 0.00 -
P/RPS 17.00 13.60 9.81 13.59 10.88 4.03 0.00 -
P/EPS 14.42 10.06 13.20 15.21 25.04 53.82 0.00 -
EY 6.93 9.94 7.58 6.57 3.99 1.86 0.00 -
DY 5.24 5.40 5.30 5.51 4.58 9.19 0.00 -
P/NAPS 0.77 0.75 0.95 0.72 0.82 0.49 0.00 -

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