[KAF] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 111.45%
YoY- -16.42%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 27,326 14,427 6,826 9,354 14,194 8,843 10,204 17.83%
PBT 17,907 16,373 12,321 13,965 16,721 6,597 6,068 19.75%
Tax -4,071 -4,426 -3,471 -4,046 -4,853 -2,004 -1,776 14.81%
NP 13,836 11,947 8,850 9,919 11,868 4,593 4,292 21.53%
-
NP to SH 13,841 11,950 8,847 9,919 11,868 4,593 4,292 21.53%
-
Tax Rate 22.73% 27.03% 28.17% 28.97% 29.02% 30.38% 29.27% -
Total Cost 13,490 2,480 -2,024 -565 2,326 4,250 5,912 14.73%
-
Net Worth 215,016 232,069 220,532 215,152 208,708 197,260 193,259 1.79%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,513 42,004 4,484 - 5,993 4,473 - -
Div Payout % 32.61% 351.50% 50.69% - 50.51% 97.40% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 215,016 232,069 220,532 215,152 208,708 197,260 193,259 1.79%
NOSH 120,356 119,500 119,594 60,115 59,939 59,649 59,611 12.41%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 50.63% 82.81% 129.65% 106.04% 83.61% 51.94% 42.06% -
ROE 6.44% 5.15% 4.01% 4.61% 5.69% 2.33% 2.22% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 22.70 12.07 5.71 15.56 23.68 14.82 17.12 4.81%
EPS 11.50 10.00 7.40 16.50 19.80 7.70 7.20 8.11%
DPS 3.75 35.15 3.75 0.00 10.00 7.50 0.00 -
NAPS 1.7865 1.942 1.844 3.579 3.482 3.307 3.242 -9.45%
Adjusted Per Share Value based on latest NOSH - 60,080
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 22.69 11.98 5.67 7.77 11.79 7.34 8.47 17.83%
EPS 11.49 9.92 7.35 8.24 9.86 3.81 3.56 21.55%
DPS 3.75 34.88 3.72 0.00 4.98 3.72 0.00 -
NAPS 1.7856 1.9272 1.8314 1.7867 1.7332 1.6381 1.6049 1.79%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.60 1.29 1.32 2.95 3.08 2.38 2.49 -
P/RPS 7.05 10.69 23.13 18.96 13.01 16.05 14.55 -11.37%
P/EPS 13.91 12.90 17.84 17.88 15.56 30.91 34.58 -14.07%
EY 7.19 7.75 5.60 5.59 6.43 3.24 2.89 16.39%
DY 2.34 27.25 2.84 0.00 3.25 3.15 0.00 -
P/NAPS 0.90 0.66 0.72 0.82 0.88 0.72 0.77 2.63%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 12/02/07 20/02/06 18/02/05 18/02/04 26/02/03 25/02/02 -
Price 1.50 1.51 1.43 3.14 3.18 2.40 2.50 -
P/RPS 6.61 12.51 25.05 20.18 13.43 16.19 14.60 -12.36%
P/EPS 13.04 15.10 19.33 19.03 16.06 31.17 34.72 -15.05%
EY 7.67 6.62 5.17 5.25 6.23 3.21 2.88 17.72%
DY 2.50 23.28 2.62 0.00 3.14 3.13 0.00 -
P/NAPS 0.84 0.78 0.78 0.88 0.91 0.73 0.77 1.46%

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