[KAF] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 37.7%
YoY- 893.49%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 8,154 10,558 13,676 16,109 17,391 15,037 15,005 -33.48%
PBT 16,641 13,594 9,827 13,549 9,855 9,300 7,201 75.06%
Tax -5,004 -4,160 -2,994 -4,081 -2,979 -2,766 -2,044 81.94%
NP 11,637 9,434 6,833 9,468 6,876 6,534 5,157 72.29%
-
NP to SH 11,637 9,434 6,833 9,468 6,876 6,534 5,157 72.29%
-
Tax Rate 30.07% 30.60% 30.47% 30.12% 30.23% 29.74% 28.38% -
Total Cost -3,483 1,124 6,843 6,641 10,515 8,503 9,848 -
-
Net Worth 200,861 199,340 193,309 197,642 193,437 198,750 193,223 2.62%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 7,903 7,903 7,963 7,963 7,498 7,498 7,587 2.76%
Div Payout % 67.91% 83.77% 116.55% 84.11% 109.05% 114.76% 147.13% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 200,861 199,340 193,309 197,642 193,437 198,750 193,223 2.62%
NOSH 59,391 59,790 58,454 59,982 58,777 60,594 59,600 -0.23%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 142.72% 89.35% 49.96% 58.77% 39.54% 43.45% 34.37% -
ROE 5.79% 4.73% 3.53% 4.79% 3.55% 3.29% 2.67% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 13.73 17.66 23.40 26.86 29.59 24.82 25.18 -33.33%
EPS 19.59 15.78 11.69 15.78 11.70 10.78 8.65 72.71%
DPS 13.20 13.22 13.62 13.28 12.76 12.37 12.73 2.45%
NAPS 3.382 3.334 3.307 3.295 3.291 3.28 3.242 2.86%
Adjusted Per Share Value based on latest NOSH - 59,982
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 6.77 8.77 11.36 13.38 14.44 12.49 12.46 -33.48%
EPS 9.66 7.83 5.67 7.86 5.71 5.43 4.28 72.32%
DPS 6.56 6.56 6.61 6.61 6.23 6.23 6.30 2.74%
NAPS 1.6681 1.6554 1.6053 1.6413 1.6064 1.6505 1.6046 2.62%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.68 2.38 2.38 2.49 2.40 2.43 2.49 -
P/RPS 19.52 13.48 10.17 9.27 8.11 9.79 9.89 57.54%
P/EPS 13.68 15.08 20.36 15.77 20.52 22.54 28.78 -39.17%
EY 7.31 6.63 4.91 6.34 4.87 4.44 3.47 64.55%
DY 4.93 5.55 5.72 5.33 5.32 5.09 5.11 -2.36%
P/NAPS 0.79 0.71 0.72 0.76 0.73 0.74 0.77 1.72%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 30/05/03 26/02/03 22/11/02 28/08/02 15/05/02 25/02/02 -
Price 2.97 2.40 2.40 2.50 2.64 2.70 2.50 -
P/RPS 21.63 13.59 10.26 9.31 8.92 10.88 9.93 68.27%
P/EPS 15.16 15.21 20.53 15.84 22.57 25.04 28.89 -35.01%
EY 6.60 6.57 4.87 6.31 4.43 3.99 3.46 53.98%
DY 4.44 5.51 5.68 5.31 4.83 4.58 5.09 -8.72%
P/NAPS 0.88 0.72 0.73 0.76 0.80 0.82 0.77 9.33%

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