[KAF] QoQ Annualized Quarter Result on 30-Jun-2001 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -58.81%
YoY- -89.58%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 15,037 13,605 12,820 9,460 24,249 25,930 33,840 -41.79%
PBT 9,300 8,090 2,836 992 2,496 1,816 4,874 53.89%
Tax -2,766 -2,368 -808 -244 -680 -550 -1,124 82.37%
NP 6,534 5,722 2,028 748 1,816 1,265 3,750 44.84%
-
NP to SH 6,534 5,722 2,028 748 1,816 1,265 3,750 44.84%
-
Tax Rate 29.74% 29.27% 28.49% 24.60% 27.24% 30.29% 23.06% -
Total Cost 8,503 7,882 10,792 8,712 22,433 24,665 30,090 -56.97%
-
Net Worth 196,619 193,259 190,095 199,965 193,888 192,291 201,471 -1.61%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 7,493 - 5,964 - 9,079 5,931 - -
Div Payout % 114.68% - 294.12% - 500.00% 468.75% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 196,619 193,259 190,095 199,965 193,888 192,291 201,471 -1.61%
NOSH 59,944 59,611 59,647 62,333 60,533 59,312 60,483 -0.59%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 43.45% 42.06% 15.82% 7.91% 7.49% 4.88% 11.08% -
ROE 3.32% 2.96% 1.07% 0.37% 0.94% 0.66% 1.86% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 25.08 22.82 21.49 15.18 40.06 43.72 55.95 -41.45%
EPS 10.90 9.60 3.40 1.20 3.00 2.13 6.20 45.71%
DPS 12.50 0.00 10.00 0.00 15.00 10.00 0.00 -
NAPS 3.28 3.242 3.187 3.208 3.203 3.242 3.331 -1.02%
Adjusted Per Share Value based on latest NOSH - 62,333
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 12.49 11.30 10.65 7.86 20.14 21.53 28.10 -41.78%
EPS 5.43 4.75 1.68 0.62 1.51 1.05 3.11 45.04%
DPS 6.22 0.00 4.95 0.00 7.54 4.93 0.00 -
NAPS 1.6328 1.6049 1.5786 1.6606 1.6101 1.5969 1.6731 -1.61%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.43 2.49 2.00 2.08 1.65 2.19 3.30 -
P/RPS 9.69 10.91 9.31 13.71 4.12 5.01 5.90 39.24%
P/EPS 22.29 25.94 58.82 173.33 55.00 102.66 53.23 -44.05%
EY 4.49 3.86 1.70 0.58 1.82 0.97 1.88 78.76%
DY 5.14 0.00 5.00 0.00 9.09 4.57 0.00 -
P/NAPS 0.74 0.77 0.63 0.65 0.52 0.68 0.99 -17.65%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 15/05/02 25/02/02 15/11/01 28/08/01 15/05/01 27/02/01 10/11/00 -
Price 2.70 2.50 2.25 2.43 1.58 2.12 2.70 -
P/RPS 10.76 10.95 10.47 16.01 3.94 4.85 4.83 70.65%
P/EPS 24.77 26.04 66.18 202.50 52.67 99.37 43.55 -31.37%
EY 4.04 3.84 1.51 0.49 1.90 1.01 2.30 45.63%
DY 4.63 0.00 4.44 0.00 9.49 4.72 0.00 -
P/NAPS 0.82 0.77 0.71 0.76 0.49 0.65 0.81 0.82%

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