[KAF] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 8.16%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 12,942 10,953 18,235 11,232 16,109 13,739 59,483 -22.43%
PBT 9,256 23,694 15,883 17,931 13,549 1,476 30,985 -18.23%
Tax -1,905 -5,490 -3,232 -5,345 -4,081 403 -6,580 -18.65%
NP 7,351 18,204 12,651 12,586 9,468 1,879 24,405 -18.11%
-
NP to SH 7,355 18,204 12,651 12,586 9,468 953 24,405 -18.11%
-
Tax Rate 20.58% 23.17% 20.35% 29.81% 30.12% -27.30% 21.24% -
Total Cost 5,591 -7,251 5,584 -1,354 6,641 11,860 35,078 -26.35%
-
Net Worth 212,224 219,429 208,161 203,500 197,642 188,260 269,811 -3.92%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,474 13,410 4,516 10,467 7,963 11,928 4,505 -0.11%
Div Payout % 60.84% 73.67% 35.70% 83.17% 84.11% 1,251.64% 18.46% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 212,224 219,429 208,161 203,500 197,642 188,260 269,811 -3.92%
NOSH 114,222 118,931 59,627 59,835 59,982 59,071 80,999 5.89%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 56.80% 166.20% 69.38% 112.05% 58.77% 13.68% 41.03% -
ROE 3.47% 8.30% 6.08% 6.18% 4.79% 0.51% 9.05% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.33 9.21 30.58 18.77 26.86 23.26 73.44 -26.75%
EPS 6.44 15.31 21.22 21.03 15.78 1.61 30.13 -22.66%
DPS 3.92 11.28 7.50 17.49 13.28 20.19 5.56 -5.65%
NAPS 1.858 1.845 3.491 3.401 3.295 3.187 3.331 -9.26%
Adjusted Per Share Value based on latest NOSH - 59,835
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 10.75 9.10 15.14 9.33 13.38 11.41 49.40 -22.43%
EPS 6.11 15.12 10.51 10.45 7.86 0.79 20.27 -18.10%
DPS 3.72 11.14 3.75 8.69 6.61 9.91 3.74 -0.08%
NAPS 1.7624 1.8222 1.7287 1.69 1.6413 1.5634 2.2406 -3.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.38 1.40 2.95 2.78 2.49 2.00 3.30 -
P/RPS 12.18 15.20 9.65 14.81 9.27 8.60 4.49 18.08%
P/EPS 21.43 9.15 13.90 13.22 15.77 123.97 10.95 11.83%
EY 4.67 10.93 7.19 7.57 6.34 0.81 9.13 -10.56%
DY 2.84 8.05 2.54 6.29 5.33 10.10 1.69 9.03%
P/NAPS 0.74 0.76 0.85 0.82 0.76 0.63 0.99 -4.73%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 28/10/05 24/11/04 20/11/03 22/11/02 15/11/01 10/11/00 -
Price 1.38 1.35 3.02 3.18 2.50 2.25 2.70 -
P/RPS 12.18 14.66 9.88 16.94 9.31 9.67 3.68 22.06%
P/EPS 21.43 8.82 14.23 15.12 15.84 139.47 8.96 15.63%
EY 4.67 11.34 7.03 6.61 6.31 0.72 11.16 -13.50%
DY 2.84 8.35 2.48 5.50 5.31 8.97 2.06 5.49%
P/NAPS 0.74 0.73 0.87 0.94 0.76 0.71 0.81 -1.49%

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