[KAF] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 9.16%
YoY- 641.52%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 2,752 3,376 6,070 6,037 5,841 2,315 1,715 36.94%
PBT 3,593 2,989 2,584 6,717 6,154 3,850 6,999 -35.80%
Tax -1,029 -862 608 -1,949 -1,786 -1,118 -2,156 -38.84%
NP 2,564 2,127 3,192 4,768 4,368 2,732 4,843 -34.48%
-
NP to SH 2,564 2,127 3,192 4,768 4,368 2,732 4,843 -34.48%
-
Tax Rate 28.64% 28.84% -23.53% 29.02% 29.02% 29.04% 30.80% -
Total Cost 188 1,249 2,878 1,269 1,473 -417 -3,128 -
-
Net Worth 208,161 206,850 208,624 207,527 203,500 200,861 199,340 2.92%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 4,516 - 5,983 - 4,484 -
Div Payout % - - 141.51% - 136.99% - 92.59% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 208,161 206,850 208,624 207,527 203,500 200,861 199,340 2.92%
NOSH 59,627 59,083 60,226 59,600 59,835 59,391 59,790 -0.18%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 93.17% 63.00% 52.59% 78.98% 74.78% 118.01% 282.39% -
ROE 1.23% 1.03% 1.53% 2.30% 2.15% 1.36% 2.43% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.62 5.71 10.08 10.13 9.76 3.90 2.87 37.23%
EPS 4.30 3.60 5.30 8.00 7.30 4.60 8.10 -34.36%
DPS 0.00 0.00 7.50 0.00 10.00 0.00 7.50 -
NAPS 3.491 3.501 3.464 3.482 3.401 3.382 3.334 3.10%
Adjusted Per Share Value based on latest NOSH - 59,600
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.29 2.80 5.04 5.01 4.85 1.92 1.42 37.39%
EPS 2.13 1.77 2.65 3.96 3.63 2.27 4.02 -34.44%
DPS 0.00 0.00 3.75 0.00 4.97 0.00 3.72 -
NAPS 1.7287 1.7178 1.7325 1.7234 1.69 1.6681 1.6554 2.92%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.95 2.93 3.22 3.08 2.78 2.68 2.38 -
P/RPS 63.92 51.28 31.95 30.41 28.48 68.76 82.97 -15.92%
P/EPS 68.60 81.39 60.75 38.50 38.08 58.26 29.38 75.72%
EY 1.46 1.23 1.65 2.60 2.63 1.72 3.40 -42.99%
DY 0.00 0.00 2.33 0.00 3.60 0.00 3.15 -
P/NAPS 0.85 0.84 0.93 0.88 0.82 0.79 0.71 12.71%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 26/08/04 24/05/04 18/02/04 20/11/03 20/08/03 30/05/03 -
Price 3.02 2.93 3.30 3.18 3.18 2.97 2.40 -
P/RPS 65.43 51.28 32.74 31.39 32.58 76.20 83.67 -15.08%
P/EPS 70.23 81.39 62.26 39.75 43.56 64.57 29.63 77.49%
EY 1.42 1.23 1.61 2.52 2.30 1.55 3.38 -43.81%
DY 0.00 0.00 2.27 0.00 3.14 0.00 3.13 -
P/NAPS 0.87 0.84 0.95 0.91 0.94 0.88 0.72 13.40%

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