[KAF] YoY Annualized Quarter 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- 273.25%
YoY- 289.45%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 9,770 12,256 16,312 14,964 12,820 33,840 79,214 2.24%
PBT 17,814 13,164 20,008 11,336 2,836 4,874 48,208 1.06%
Tax -4,986 -3,782 -5,808 -3,438 -808 -1,124 -14,896 1.17%
NP 12,828 9,382 14,200 7,898 2,028 3,750 33,312 1.01%
-
NP to SH 12,824 9,382 14,200 7,898 2,028 3,750 33,312 1.02%
-
Tax Rate 27.99% 28.73% 29.03% 30.33% 28.49% 23.06% 30.90% -
Total Cost -3,058 2,874 2,112 7,066 10,792 30,090 45,902 -
-
Net Worth 219,144 209,952 204,636 197,150 190,095 201,471 177,943 -0.22%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 8,908 - 12,033 7,897 5,964 - - -100.00%
Div Payout % 69.47% - 84.75% 100.00% 294.12% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 219,144 209,952 204,636 197,150 190,095 201,471 177,943 -0.22%
NOSH 118,777 60,141 60,169 59,833 59,647 60,483 59,913 -0.72%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 131.30% 76.55% 87.05% 52.78% 15.82% 11.08% 42.05% -
ROE 5.85% 4.47% 6.94% 4.01% 1.07% 1.86% 18.72% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 8.23 20.38 27.11 25.01 21.49 55.95 132.21 2.99%
EPS 10.80 15.60 23.60 13.20 3.40 6.20 55.60 1.75%
DPS 7.50 0.00 20.00 13.20 10.00 0.00 0.00 -100.00%
NAPS 1.845 3.491 3.401 3.295 3.187 3.331 2.97 0.50%
Adjusted Per Share Value based on latest NOSH - 59,982
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 8.11 10.18 13.55 12.43 10.65 28.10 65.78 2.25%
EPS 10.65 7.79 11.79 6.56 1.68 3.11 27.66 1.01%
DPS 7.40 0.00 9.99 6.56 4.95 0.00 0.00 -100.00%
NAPS 1.8199 1.7435 1.6994 1.6372 1.5786 1.6731 1.4777 -0.22%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.40 2.95 2.78 2.49 2.00 3.30 0.00 -
P/RPS 17.02 14.48 10.25 9.96 9.31 5.90 0.00 -100.00%
P/EPS 12.97 18.91 11.78 18.86 58.82 53.23 0.00 -100.00%
EY 7.71 5.29 8.49 5.30 1.70 1.88 0.00 -100.00%
DY 5.36 0.00 7.19 5.30 5.00 0.00 0.00 -100.00%
P/NAPS 0.76 0.85 0.82 0.76 0.63 0.99 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/10/05 24/11/04 20/11/03 22/11/02 15/11/01 10/11/00 02/11/99 -
Price 1.35 3.02 3.18 2.50 2.25 2.70 0.00 -
P/RPS 16.41 14.82 11.73 10.00 10.47 4.83 0.00 -100.00%
P/EPS 12.50 19.36 13.47 18.94 66.18 43.55 0.00 -100.00%
EY 8.00 5.17 7.42 5.28 1.51 2.30 0.00 -100.00%
DY 5.56 0.00 6.29 5.28 4.44 0.00 0.00 -100.00%
P/NAPS 0.73 0.87 0.94 0.76 0.71 0.81 0.00 -100.00%

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