[KAF] YoY TTM Result on 30-Jun-2004 [#1]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -4.02%
YoY- 24.22%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 30,080 11,817 10,974 21,324 8,154 17,391 13,542 14.21%
PBT 28,272 14,998 19,991 18,444 16,641 9,855 358 107.06%
Tax -6,787 -3,441 -4,456 -3,989 -5,004 -2,979 775 -
NP 21,485 11,557 15,535 14,455 11,637 6,876 1,133 63.26%
-
NP to SH 21,490 11,559 15,536 14,455 11,637 6,876 207 116.71%
-
Tax Rate 24.01% 22.94% 22.29% 21.63% 30.07% 30.23% -216.48% -
Total Cost 8,595 260 -4,561 6,869 -3,483 10,515 12,409 -5.93%
-
Net Worth 212,465 213,274 219,075 206,850 200,861 193,437 199,965 1.01%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 46,800 8,934 8,950 10,500 7,903 7,498 8,974 31.67%
Div Payout % 217.78% 77.29% 57.61% 72.64% 67.91% 109.05% 4,335.53% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 212,465 213,274 219,075 206,850 200,861 193,437 199,965 1.01%
NOSH 120,513 113,624 118,100 59,083 59,391 58,777 62,333 11.60%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 71.43% 97.80% 141.56% 67.79% 142.72% 39.54% 8.37% -
ROE 10.11% 5.42% 7.09% 6.99% 5.79% 3.55% 0.10% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 24.96 10.40 9.29 36.09 13.73 29.59 21.73 2.33%
EPS 17.83 10.17 13.15 24.47 19.59 11.70 0.33 94.37%
DPS 38.90 7.86 7.58 17.50 13.20 12.76 14.40 18.00%
NAPS 1.763 1.877 1.855 3.501 3.382 3.291 3.208 -9.49%
Adjusted Per Share Value based on latest NOSH - 59,083
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 24.98 9.81 9.11 17.71 6.77 14.44 11.25 14.21%
EPS 17.85 9.60 12.90 12.00 9.66 5.71 0.17 117.12%
DPS 38.87 7.42 7.43 8.72 6.56 6.23 7.45 31.68%
NAPS 1.7644 1.7711 1.8193 1.7178 1.6681 1.6064 1.6606 1.01%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.71 1.33 1.43 2.93 2.68 2.40 2.08 -
P/RPS 6.85 12.79 15.39 8.12 19.52 8.11 9.57 -5.41%
P/EPS 9.59 13.07 10.87 11.98 13.68 20.52 626.34 -50.15%
EY 10.43 7.65 9.20 8.35 7.31 4.87 0.16 100.55%
DY 22.75 5.91 5.30 5.97 4.93 5.32 6.92 21.92%
P/NAPS 0.97 0.71 0.77 0.84 0.79 0.73 0.65 6.89%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date - 29/08/06 30/08/05 26/08/04 20/08/03 28/08/02 28/08/01 -
Price 0.00 1.33 1.49 2.93 2.97 2.64 2.43 -
P/RPS 0.00 12.79 16.04 8.12 21.63 8.92 11.19 -
P/EPS 0.00 13.07 11.33 11.98 15.16 22.57 731.74 -
EY 0.00 7.65 8.83 8.35 6.60 4.43 0.14 -
DY 0.00 5.91 5.09 5.97 4.44 4.83 5.92 -
P/NAPS 0.00 0.71 0.80 0.84 0.88 0.80 0.76 -

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