[KAF] YoY Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -22.46%
YoY- 7.01%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 9,101 12,472 18,925 11,790 13,605 25,930 65,105 2.11%
PBT 16,428 18,620 22,294 8,796 8,090 1,816 37,776 0.88%
Tax -4,628 -5,394 -6,470 -2,672 -2,368 -550 -11,640 0.98%
NP 11,800 13,225 15,824 6,124 5,722 1,265 26,136 0.84%
-
NP to SH 11,796 13,225 15,824 6,124 5,722 1,265 26,136 0.84%
-
Tax Rate 28.17% 28.97% 29.02% 30.38% 29.27% 30.29% 30.81% -
Total Cost -2,698 -753 3,101 5,666 7,882 24,665 38,969 -
-
Net Worth 220,532 215,152 208,708 197,260 193,259 192,291 181,033 -0.20%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 5,979 - 7,991 5,964 - 5,931 - -100.00%
Div Payout % 50.69% - 50.51% 97.40% - 468.75% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 220,532 215,152 208,708 197,260 193,259 192,291 181,033 -0.20%
NOSH 119,594 60,115 59,939 59,649 59,611 59,312 59,944 -0.73%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 129.65% 106.04% 83.61% 51.94% 42.06% 4.88% 40.14% -
ROE 5.35% 6.15% 7.58% 3.10% 2.96% 0.66% 14.44% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 7.61 20.75 31.57 19.77 22.82 43.72 108.61 2.86%
EPS 9.87 22.00 26.40 10.27 9.60 2.13 43.60 1.59%
DPS 5.00 0.00 13.33 10.00 0.00 10.00 0.00 -100.00%
NAPS 1.844 3.579 3.482 3.307 3.242 3.242 3.02 0.52%
Adjusted Per Share Value based on latest NOSH - 58,454
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 7.56 10.36 15.72 9.79 11.30 21.53 54.07 2.11%
EPS 9.80 10.98 13.14 5.09 4.75 1.05 21.70 0.84%
DPS 4.97 0.00 6.64 4.95 0.00 4.93 0.00 -100.00%
NAPS 1.8314 1.7867 1.7332 1.6381 1.6049 1.5969 1.5034 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.32 2.95 3.08 2.38 2.49 2.19 0.00 -
P/RPS 17.35 14.22 9.75 12.04 10.91 5.01 0.00 -100.00%
P/EPS 13.38 13.41 11.67 23.18 25.94 102.66 0.00 -100.00%
EY 7.47 7.46 8.57 4.31 3.86 0.97 0.00 -100.00%
DY 3.79 0.00 4.33 4.20 0.00 4.57 0.00 -100.00%
P/NAPS 0.72 0.82 0.88 0.72 0.77 0.68 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 20/02/06 18/02/05 18/02/04 26/02/03 25/02/02 27/02/01 15/02/00 -
Price 1.43 3.14 3.18 2.40 2.50 2.12 5.60 -
P/RPS 18.79 15.13 10.07 12.14 10.95 4.85 5.16 -1.36%
P/EPS 14.50 14.27 12.05 23.38 26.04 99.37 12.84 -0.12%
EY 6.90 7.01 8.30 4.28 3.84 1.01 7.79 0.12%
DY 3.50 0.00 4.19 4.17 0.00 4.72 0.00 -100.00%
P/NAPS 0.78 0.88 0.91 0.73 0.77 0.65 1.85 0.92%

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