[KWANTAS] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 10.51%
YoY- 75.42%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,275,424 1,190,410 1,288,638 1,348,976 1,159,556 1,286,541 1,271,144 0.22%
PBT 65,888 47,724 53,828 70,636 68,984 36,302 33,037 58.24%
Tax -10,772 -7,381 -9,777 -10,552 -15,728 -4,126 -4,729 72.86%
NP 55,116 40,343 44,050 60,084 53,256 32,176 28,308 55.73%
-
NP to SH 51,888 40,658 44,050 60,084 54,368 32,176 28,308 49.60%
-
Tax Rate 16.35% 15.47% 18.16% 14.94% 22.80% 11.37% 14.31% -
Total Cost 1,220,308 1,150,067 1,244,588 1,288,892 1,106,300 1,254,365 1,242,836 -1.20%
-
Net Worth 348,322 354,807 347,471 344,466 342,679 321,211 331,073 3.43%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 14,135 - - - 7,044 - -
Div Payout % - 34.77% - - - 21.89% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 348,322 354,807 347,471 344,466 342,679 321,211 331,073 3.43%
NOSH 133,456 141,357 141,248 141,174 143,983 140,882 140,882 -3.53%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.32% 3.39% 3.42% 4.45% 4.59% 2.50% 2.23% -
ROE 14.90% 11.46% 12.68% 17.44% 15.87% 10.02% 8.55% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 955.68 842.13 912.32 955.54 805.34 913.20 902.27 3.89%
EPS 38.88 28.54 31.19 42.56 37.76 22.84 20.09 55.11%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.61 2.51 2.46 2.44 2.38 2.28 2.35 7.22%
Adjusted Per Share Value based on latest NOSH - 141,164
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 409.21 381.94 413.45 432.81 372.04 412.78 407.84 0.22%
EPS 16.65 13.04 14.13 19.28 17.44 10.32 9.08 49.64%
DPS 0.00 4.54 0.00 0.00 0.00 2.26 0.00 -
NAPS 1.1176 1.1384 1.1148 1.1052 1.0995 1.0306 1.0622 3.43%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.58 2.60 2.62 1.73 1.42 1.42 1.08 -
P/RPS 0.27 0.31 0.29 0.18 0.18 0.16 0.12 71.45%
P/EPS 6.64 9.04 8.40 4.06 3.76 6.22 5.37 15.15%
EY 15.07 11.06 11.90 24.60 26.59 16.08 18.60 -13.05%
DY 0.00 3.85 0.00 0.00 0.00 3.52 0.00 -
P/NAPS 0.99 1.04 1.07 0.71 0.60 0.62 0.46 66.46%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 28/05/04 25/02/04 28/11/03 29/08/03 29/05/03 -
Price 2.58 2.58 2.67 2.19 1.64 1.45 1.25 -
P/RPS 0.27 0.31 0.29 0.23 0.20 0.16 0.14 54.75%
P/EPS 6.64 8.97 8.56 5.15 4.34 6.35 6.22 4.43%
EY 15.07 11.15 11.68 19.43 23.02 15.75 16.07 -4.18%
DY 0.00 3.88 0.00 0.00 0.00 3.45 0.00 -
P/NAPS 0.99 1.03 1.09 0.90 0.69 0.64 0.53 51.49%

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