[KAF] YoY TTM 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- -9.88%
YoY- 59.64%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
TTM Result
31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 17,074 10,038 12,196 20,263 10,558 15,037 24,250 -4.77%
PBT 7,836 15,207 21,370 19,305 13,594 9,300 2,495 17.29%
Tax -1,391 -3,378 -4,888 -4,245 -4,160 -2,766 245 -
NP 6,445 11,829 16,482 15,060 9,434 6,534 2,740 12.66%
-
NP to SH 6,449 11,831 16,482 15,060 9,434 6,534 1,814 19.34%
-
Tax Rate 17.75% 22.21% 22.87% 21.99% 30.60% 29.74% -9.82% -
Total Cost 10,629 -1,791 -4,286 5,203 1,124 8,503 21,510 -9.36%
-
Net Worth 221,414 222,997 220,073 208,624 199,340 198,750 197,899 1.57%
Dividend
31/05/08 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 4,551 8,934 8,950 10,500 7,903 7,498 8,974 -9.03%
Div Payout % 70.58% 75.52% 54.31% 69.72% 83.77% 114.76% 494.74% -
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 221,414 222,997 220,073 208,624 199,340 198,750 197,899 1.57%
NOSH 121,863 119,320 119,345 60,226 59,790 60,594 61,785 9.93%
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 37.75% 117.84% 135.14% 74.32% 89.35% 43.45% 11.30% -
ROE 2.91% 5.31% 7.49% 7.22% 4.73% 3.29% 0.92% -
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 14.01 8.41 10.22 33.64 17.66 24.82 39.25 -13.37%
EPS 5.29 9.92 13.81 25.01 15.78 10.78 2.94 8.53%
DPS 3.73 7.49 7.50 17.50 13.22 12.37 14.53 -17.26%
NAPS 1.8169 1.8689 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 14.18 8.34 10.13 16.83 8.77 12.49 20.14 -4.77%
EPS 5.36 9.83 13.69 12.51 7.83 5.43 1.51 19.31%
DPS 3.78 7.42 7.43 8.72 6.56 6.23 7.45 -9.02%
NAPS 1.8387 1.8519 1.8276 1.7325 1.6554 1.6505 1.6435 1.57%
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 9.64 15.81 13.60 9.57 13.48 9.79 4.20 12.28%
P/EPS 25.51 13.41 10.06 12.88 15.08 22.54 56.20 -10.42%
EY 3.92 7.46 9.94 7.77 6.63 4.44 1.78 11.63%
DY 2.77 5.63 5.40 5.43 5.55 5.09 8.80 -14.88%
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 - 22/05/06 27/05/05 24/05/04 30/05/03 15/05/02 15/05/01 -
Price 0.00 1.43 1.39 3.30 2.40 2.70 1.58 -
P/RPS 0.00 17.00 13.60 9.81 13.59 10.88 4.03 -
P/EPS 0.00 14.42 10.06 13.20 15.21 25.04 53.82 -
EY 0.00 6.93 9.94 7.58 6.57 3.99 1.86 -
DY 0.00 5.24 5.40 5.30 5.51 4.58 9.19 -
P/NAPS 0.00 0.77 0.75 0.95 0.72 0.82 0.49 -

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