[KAF] YoY Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 26.9%
YoY- 59.6%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Cumulative Result
31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 42,546 10,038 12,197 20,264 10,538 15,037 24,249 8.15%
PBT 22,787 15,205 21,371 19,305 13,596 9,300 2,496 36.11%
Tax -5,301 -3,378 -4,888 -4,245 -4,160 -2,766 -680 33.14%
NP 17,486 11,827 16,483 15,060 9,436 6,534 1,816 37.12%
-
NP to SH 17,493 11,833 16,483 15,060 9,436 6,534 1,816 37.13%
-
Tax Rate 23.26% 22.22% 22.87% 21.99% 30.60% 29.74% 27.24% -
Total Cost 25,060 -1,789 -4,286 5,204 1,102 8,503 22,433 1.55%
-
Net Worth 217,691 223,392 221,858 207,839 200,358 196,619 193,888 1.62%
Dividend
31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 8,986 8,964 9,023 10,499 9,014 7,493 9,079 -0.14%
Div Payout % 51.37% 75.76% 54.74% 69.72% 95.53% 114.68% 500.00% -
Equity
31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 217,691 223,392 221,858 207,839 200,358 196,619 193,888 1.62%
NOSH 119,815 119,525 120,313 59,999 60,095 59,944 60,533 9.98%
Ratio Analysis
31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 41.10% 117.82% 135.14% 74.32% 89.54% 43.45% 7.49% -
ROE 8.04% 5.30% 7.43% 7.25% 4.71% 3.32% 0.94% -
Per Share
31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 35.51 8.40 10.14 33.77 17.54 25.08 40.06 -1.66%
EPS 14.60 9.90 13.70 25.10 15.70 10.90 3.00 24.68%
DPS 7.50 7.50 7.50 17.50 15.00 12.50 15.00 -9.21%
NAPS 1.8169 1.869 1.844 3.464 3.334 3.28 3.203 -7.60%
Adjusted Per Share Value based on latest NOSH - 60,226
31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 35.33 8.34 10.13 16.83 8.75 12.49 20.14 8.15%
EPS 14.53 9.83 13.69 12.51 7.84 5.43 1.51 37.11%
DPS 7.46 7.44 7.49 8.72 7.49 6.22 7.54 -0.14%
NAPS 1.8078 1.8552 1.8424 1.726 1.6639 1.6328 1.6101 1.62%
Price Multiplier on Financial Quarter End Date
31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/08 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.35 1.33 1.39 3.22 2.38 2.43 1.65 -
P/RPS 3.80 15.84 13.71 9.53 13.57 9.69 4.12 -1.12%
P/EPS 9.25 13.43 10.15 12.83 15.16 22.29 55.00 -22.00%
EY 10.81 7.44 9.86 7.80 6.60 4.49 1.82 28.19%
DY 5.56 5.64 5.40 5.43 6.30 5.14 9.09 -6.62%
P/NAPS 0.74 0.71 0.75 0.93 0.71 0.74 0.52 5.04%
Price Multiplier on Announcement Date
31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/07/08 22/05/06 27/05/05 24/05/04 30/05/03 15/05/02 15/05/01 -
Price 1.35 1.43 1.39 3.30 2.40 2.70 1.58 -
P/RPS 3.80 17.03 13.71 9.77 13.69 10.76 3.94 -0.50%
P/EPS 9.25 14.44 10.15 13.15 15.29 24.77 52.67 -21.53%
EY 10.81 6.92 9.86 7.61 6.54 4.04 1.90 27.43%
DY 5.56 5.24 5.40 5.30 6.25 4.63 9.49 -7.18%
P/NAPS 0.74 0.77 0.75 0.95 0.72 0.82 0.49 5.91%

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