[KAF] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 10.27%
YoY- -33.93%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 8,616 12,197 12,472 12,256 13,504 20,264 18,925 -40.84%
PBT 6,440 21,371 18,620 13,164 11,956 19,305 22,294 -56.33%
Tax -1,720 -4,888 -5,394 -3,782 -3,448 -4,245 -6,470 -58.68%
NP 4,720 16,483 13,225 9,382 8,508 15,060 15,824 -55.39%
-
NP to SH 4,724 16,483 13,225 9,382 8,508 15,060 15,824 -55.36%
-
Tax Rate 26.71% 22.87% 28.97% 28.73% 28.84% 21.99% 29.02% -
Total Cost 3,896 -4,286 -753 2,874 4,996 5,204 3,101 16.44%
-
Net Worth 219,075 221,858 215,152 209,952 206,850 207,839 208,708 3.28%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 9,023 - - - 10,499 7,991 -
Div Payout % - 54.74% - - - 69.72% 50.51% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 219,075 221,858 215,152 209,952 206,850 207,839 208,708 3.28%
NOSH 118,100 120,313 60,115 60,141 59,083 59,999 59,939 57.23%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 54.78% 135.14% 106.04% 76.55% 63.00% 74.32% 83.61% -
ROE 2.16% 7.43% 6.15% 4.47% 4.11% 7.25% 7.58% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.30 10.14 20.75 20.38 22.86 33.77 31.57 -62.36%
EPS 4.00 13.70 22.00 15.60 14.40 25.10 26.40 -71.61%
DPS 0.00 7.50 0.00 0.00 0.00 17.50 13.33 -
NAPS 1.855 1.844 3.579 3.491 3.501 3.464 3.482 -34.30%
Adjusted Per Share Value based on latest NOSH - 59,627
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.16 10.13 10.36 10.18 11.21 16.83 15.72 -40.83%
EPS 3.92 13.69 10.98 7.79 7.07 12.51 13.14 -55.38%
DPS 0.00 7.49 0.00 0.00 0.00 8.72 6.64 -
NAPS 1.8193 1.8424 1.7867 1.7435 1.7178 1.726 1.7332 3.28%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.43 1.39 2.95 2.95 2.93 3.22 3.08 -
P/RPS 19.60 13.71 14.22 14.48 12.82 9.53 9.75 59.35%
P/EPS 35.75 10.15 13.41 18.91 20.35 12.83 11.67 111.07%
EY 2.80 9.86 7.46 5.29 4.91 7.80 8.57 -52.59%
DY 0.00 5.40 0.00 0.00 0.00 5.43 4.33 -
P/NAPS 0.77 0.75 0.82 0.85 0.84 0.93 0.88 -8.52%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 18/02/05 24/11/04 26/08/04 24/05/04 18/02/04 -
Price 1.49 1.39 3.14 3.02 2.93 3.30 3.18 -
P/RPS 20.42 13.71 15.13 14.82 12.82 9.77 10.07 60.27%
P/EPS 37.25 10.15 14.27 19.36 20.35 13.15 12.05 112.35%
EY 2.68 9.86 7.01 5.17 4.91 7.61 8.30 -52.96%
DY 0.00 5.40 0.00 0.00 0.00 5.30 4.19 -
P/NAPS 0.80 0.75 0.88 0.87 0.84 0.95 0.91 -8.23%

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