[KWANTAS] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -57.76%
YoY- 282.66%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,190,410 966,479 674,488 289,889 1,286,541 953,358 686,054 44.44%
PBT 47,724 40,371 35,318 17,246 36,302 24,778 20,706 74.57%
Tax -7,381 -7,333 -5,276 -3,932 -4,126 -3,547 -3,580 62.06%
NP 40,343 33,038 30,042 13,314 32,176 21,231 17,126 77.13%
-
NP to SH 40,658 33,038 30,042 13,592 32,176 21,231 17,126 78.05%
-
Tax Rate 15.47% 18.16% 14.94% 22.80% 11.37% 14.32% 17.29% -
Total Cost 1,150,067 933,441 644,446 276,575 1,254,365 932,127 668,928 43.56%
-
Net Worth 354,807 347,471 344,466 342,679 321,211 331,073 329,562 5.04%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 14,135 - - - 7,044 - - -
Div Payout % 34.77% - - - 21.89% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 354,807 347,471 344,466 342,679 321,211 331,073 329,562 5.04%
NOSH 141,357 141,248 141,174 143,983 140,882 140,882 140,838 0.24%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.39% 3.42% 4.45% 4.59% 2.50% 2.23% 2.50% -
ROE 11.46% 9.51% 8.72% 3.97% 10.02% 6.41% 5.20% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 842.13 684.24 477.77 201.34 913.20 676.70 487.12 44.09%
EPS 28.54 23.39 21.28 9.44 22.84 15.07 12.16 76.70%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.51 2.46 2.44 2.38 2.28 2.35 2.34 4.79%
Adjusted Per Share Value based on latest NOSH - 143,983
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 381.94 310.09 216.41 93.01 412.78 305.88 220.12 44.44%
EPS 13.04 10.60 9.64 4.36 10.32 6.81 5.49 78.11%
DPS 4.54 0.00 0.00 0.00 2.26 0.00 0.00 -
NAPS 1.1384 1.1148 1.1052 1.0995 1.0306 1.0622 1.0574 5.04%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.60 2.62 1.73 1.42 1.42 1.08 1.02 -
P/RPS 0.31 0.38 0.36 0.71 0.16 0.16 0.21 29.67%
P/EPS 9.04 11.20 8.13 15.04 6.22 7.17 8.39 5.10%
EY 11.06 8.93 12.30 6.65 16.08 13.95 11.92 -4.87%
DY 3.85 0.00 0.00 0.00 3.52 0.00 0.00 -
P/NAPS 1.04 1.07 0.71 0.60 0.62 0.46 0.44 77.53%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 25/02/04 28/11/03 29/08/03 29/05/03 28/02/03 -
Price 2.58 2.67 2.19 1.64 1.45 1.25 1.12 -
P/RPS 0.31 0.39 0.46 0.81 0.16 0.18 0.23 22.03%
P/EPS 8.97 11.42 10.29 17.37 6.35 8.29 9.21 -1.74%
EY 11.15 8.76 9.72 5.76 15.75 12.06 10.86 1.77%
DY 3.88 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 1.03 1.09 0.90 0.69 0.64 0.53 0.48 66.44%

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