[KAF] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 32.77%
YoY- 144.56%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 17,639 9,669 15,423 15,908 13,676 15,005 52,789 -16.69%
PBT 19,260 19,726 16,548 23,720 9,827 7,201 25,682 -4.68%
Tax -4,351 -4,313 -3,438 -7,009 -2,994 -2,044 -4,223 0.49%
NP 14,909 15,413 13,110 16,711 6,833 5,157 21,459 -5.88%
-
NP to SH 14,915 15,412 13,110 16,711 6,833 5,157 20,533 -5.18%
-
Tax Rate 22.59% 21.86% 20.78% 29.55% 30.47% 28.38% 16.44% -
Total Cost 2,730 -5,744 2,313 -803 6,843 9,848 31,330 -33.40%
-
Net Worth 233,858 224,599 215,027 207,527 193,309 193,223 187,630 3.73%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 46,802 13,410 4,516 10,467 7,963 7,587 8,846 31.98%
Div Payout % 313.80% 87.02% 34.45% 62.64% 116.55% 147.13% 43.08% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 233,858 224,599 215,027 207,527 193,309 193,223 187,630 3.73%
NOSH 120,421 121,800 60,080 59,600 58,454 59,600 57,874 12.98%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 84.52% 159.41% 85.00% 105.05% 49.96% 34.37% 40.65% -
ROE 6.38% 6.86% 6.10% 8.05% 3.53% 2.67% 10.94% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 14.65 7.94 25.67 26.69 23.40 25.18 91.21 -26.26%
EPS 12.39 12.65 21.82 28.04 11.69 8.65 35.48 -16.07%
DPS 38.87 11.01 7.50 17.50 13.62 12.73 15.28 16.82%
NAPS 1.942 1.844 3.579 3.482 3.307 3.242 3.242 -8.18%
Adjusted Per Share Value based on latest NOSH - 59,600
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 14.65 8.03 12.81 13.21 11.36 12.46 43.84 -16.68%
EPS 12.39 12.80 10.89 13.88 5.67 4.28 17.05 -5.17%
DPS 38.87 11.14 3.75 8.69 6.61 6.30 7.35 31.97%
NAPS 1.9421 1.8652 1.7857 1.7234 1.6053 1.6046 1.5582 3.73%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.29 1.32 2.95 3.08 2.38 2.49 2.19 -
P/RPS 8.81 16.63 11.49 11.54 10.17 9.89 2.40 24.18%
P/EPS 10.42 10.43 13.52 10.98 20.36 28.78 6.17 9.12%
EY 9.60 9.59 7.40 9.10 4.91 3.47 16.20 -8.34%
DY 30.13 8.34 2.54 5.68 5.72 5.11 6.98 27.58%
P/NAPS 0.66 0.72 0.82 0.88 0.72 0.77 0.68 -0.49%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/02/07 20/02/06 18/02/05 18/02/04 26/02/03 25/02/02 27/02/01 -
Price 1.51 1.43 3.14 3.18 2.40 2.50 2.12 -
P/RPS 10.31 18.01 12.23 11.91 10.26 9.93 2.32 28.20%
P/EPS 12.19 11.30 14.39 11.34 20.53 28.89 5.98 12.59%
EY 8.20 8.85 6.95 8.82 4.87 3.46 16.73 -11.20%
DY 25.74 7.70 2.39 5.50 5.68 5.09 7.21 23.61%
P/NAPS 0.78 0.78 0.88 0.91 0.73 0.77 0.65 3.08%

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