[KAF] YoY TTM 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- 3.63%
YoY- -21.55%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 17,202 17,639 9,669 15,423 15,908 13,676 15,005 2.30%
PBT 11,689 19,260 19,726 16,548 23,720 9,827 7,201 8.40%
Tax -2,375 -4,351 -4,313 -3,438 -7,009 -2,994 -2,044 2.53%
NP 9,314 14,909 15,413 13,110 16,711 6,833 5,157 10.34%
-
NP to SH 9,318 14,915 15,412 13,110 16,711 6,833 5,157 10.35%
-
Tax Rate 20.32% 22.59% 21.86% 20.78% 29.55% 30.47% 28.38% -
Total Cost 7,888 2,730 -5,744 2,313 -803 6,843 9,848 -3.62%
-
Net Worth 212,748 233,858 224,599 215,027 207,527 193,309 193,223 1.61%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,499 46,802 13,410 4,516 10,467 7,963 7,587 -8.33%
Div Payout % 48.29% 313.80% 87.02% 34.45% 62.64% 116.55% 147.13% -
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 212,748 233,858 224,599 215,027 207,527 193,309 193,223 1.61%
NOSH 119,086 120,421 121,800 60,080 59,600 58,454 59,600 12.22%
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 54.14% 84.52% 159.41% 85.00% 105.05% 49.96% 34.37% -
ROE 4.38% 6.38% 6.86% 6.10% 8.05% 3.53% 2.67% -
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 14.44 14.65 7.94 25.67 26.69 23.40 25.18 -8.84%
EPS 7.82 12.39 12.65 21.82 28.04 11.69 8.65 -1.66%
DPS 3.75 38.87 11.01 7.50 17.50 13.62 12.73 -18.42%
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 14.29 14.65 8.03 12.81 13.21 11.36 12.46 2.30%
EPS 7.74 12.39 12.80 10.89 13.88 5.67 4.28 10.37%
DPS 3.74 38.87 11.14 3.75 8.69 6.61 6.30 -8.32%
NAPS 1.7668 1.9421 1.8652 1.7857 1.7234 1.6053 1.6046 1.61%
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 11.08 8.81 16.63 11.49 11.54 10.17 9.89 1.91%
P/EPS 20.45 10.42 10.43 13.52 10.98 20.36 28.78 -5.53%
EY 4.89 9.60 9.59 7.40 9.10 4.91 3.47 5.88%
DY 2.34 30.13 8.34 2.54 5.68 5.72 5.11 -12.20%
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 - 12/02/07 20/02/06 18/02/05 18/02/04 26/02/03 25/02/02 -
Price 0.00 1.51 1.43 3.14 3.18 2.40 2.50 -
P/RPS 0.00 10.31 18.01 12.23 11.91 10.26 9.93 -
P/EPS 0.00 12.19 11.30 14.39 11.34 20.53 28.89 -
EY 0.00 8.20 8.85 6.95 8.82 4.87 3.46 -
DY 0.00 25.74 7.70 2.39 5.50 5.68 5.09 -
P/NAPS 0.00 0.78 0.78 0.88 0.91 0.73 0.77 -

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