[KWANTAS] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 23.06%
YoY- 26.36%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 917,341 671,398 318,856 1,190,410 966,479 674,488 289,889 115.39%
PBT 30,081 24,268 16,472 47,724 40,371 35,318 17,246 44.85%
Tax -5,810 -4,095 -2,693 -7,381 -7,333 -5,276 -3,932 29.69%
NP 24,271 20,173 13,779 40,343 33,038 30,042 13,314 49.17%
-
NP to SH 22,592 19,268 12,972 40,658 33,038 30,042 13,592 40.27%
-
Tax Rate 19.31% 16.87% 16.35% 15.47% 18.16% 14.94% 22.80% -
Total Cost 893,070 651,225 305,077 1,150,067 933,441 644,446 276,575 118.30%
-
Net Worth 340,662 358,820 348,322 354,807 347,471 344,466 342,679 -0.39%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 14,135 - - - -
Div Payout % - - - 34.77% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 340,662 358,820 348,322 354,807 347,471 344,466 342,679 -0.39%
NOSH 132,039 135,404 133,456 141,357 141,248 141,174 143,983 -5.60%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.65% 3.00% 4.32% 3.39% 3.42% 4.45% 4.59% -
ROE 6.63% 5.37% 3.72% 11.46% 9.51% 8.72% 3.97% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 694.75 495.85 238.92 842.13 684.24 477.77 201.34 128.17%
EPS 17.11 14.23 9.72 28.54 23.39 21.28 9.44 48.60%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.58 2.65 2.61 2.51 2.46 2.44 2.38 5.52%
Adjusted Per Share Value based on latest NOSH - 141,849
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 294.32 215.41 102.30 381.94 310.09 216.41 93.01 115.38%
EPS 7.25 6.18 4.16 13.04 10.60 9.64 4.36 40.31%
DPS 0.00 0.00 0.00 4.54 0.00 0.00 0.00 -
NAPS 1.093 1.1513 1.1176 1.1384 1.1148 1.1052 1.0995 -0.39%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.35 2.53 2.58 2.60 2.62 1.73 1.42 -
P/RPS 0.34 0.51 1.08 0.31 0.38 0.36 0.71 -38.76%
P/EPS 13.73 17.78 26.54 9.04 11.20 8.13 15.04 -5.88%
EY 7.28 5.62 3.77 11.06 8.93 12.30 6.65 6.21%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.91 0.95 0.99 1.04 1.07 0.71 0.60 31.97%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 29/11/04 30/08/04 28/05/04 25/02/04 28/11/03 -
Price 1.90 2.50 2.58 2.58 2.67 2.19 1.64 -
P/RPS 0.27 0.50 1.08 0.31 0.39 0.46 0.81 -51.89%
P/EPS 11.10 17.57 26.54 8.97 11.42 10.29 17.37 -25.78%
EY 9.01 5.69 3.77 11.15 8.76 9.72 5.76 34.71%
DY 0.00 0.00 0.00 3.88 0.00 0.00 0.00 -
P/NAPS 0.74 0.94 0.99 1.03 1.09 0.90 0.69 4.76%

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