[KWANTAS] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 9.97%
YoY- 55.61%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 671,398 318,856 1,190,410 966,479 674,488 289,889 1,286,541 -35.05%
PBT 24,268 16,472 47,724 40,371 35,318 17,246 36,302 -23.45%
Tax -4,095 -2,693 -7,381 -7,333 -5,276 -3,932 -4,126 -0.49%
NP 20,173 13,779 40,343 33,038 30,042 13,314 32,176 -26.64%
-
NP to SH 19,268 12,972 40,658 33,038 30,042 13,592 32,176 -28.84%
-
Tax Rate 16.87% 16.35% 15.47% 18.16% 14.94% 22.80% 11.37% -
Total Cost 651,225 305,077 1,150,067 933,441 644,446 276,575 1,254,365 -35.27%
-
Net Worth 358,820 348,322 354,807 347,471 344,466 342,679 321,211 7.62%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 14,135 - - - 7,044 -
Div Payout % - - 34.77% - - - 21.89% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 358,820 348,322 354,807 347,471 344,466 342,679 321,211 7.62%
NOSH 135,404 133,456 141,357 141,248 141,174 143,983 140,882 -2.59%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.00% 4.32% 3.39% 3.42% 4.45% 4.59% 2.50% -
ROE 5.37% 3.72% 11.46% 9.51% 8.72% 3.97% 10.02% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 495.85 238.92 842.13 684.24 477.77 201.34 913.20 -33.32%
EPS 14.23 9.72 28.54 23.39 21.28 9.44 22.84 -26.94%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 2.65 2.61 2.51 2.46 2.44 2.38 2.28 10.49%
Adjusted Per Share Value based on latest NOSH - 141,320
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 215.41 102.30 381.94 310.09 216.41 93.01 412.78 -35.05%
EPS 6.18 4.16 13.04 10.60 9.64 4.36 10.32 -28.84%
DPS 0.00 0.00 4.54 0.00 0.00 0.00 2.26 -
NAPS 1.1513 1.1176 1.1384 1.1148 1.1052 1.0995 1.0306 7.62%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.53 2.58 2.60 2.62 1.73 1.42 1.42 -
P/RPS 0.51 1.08 0.31 0.38 0.36 0.71 0.16 115.82%
P/EPS 17.78 26.54 9.04 11.20 8.13 15.04 6.22 100.77%
EY 5.62 3.77 11.06 8.93 12.30 6.65 16.08 -50.22%
DY 0.00 0.00 3.85 0.00 0.00 0.00 3.52 -
P/NAPS 0.95 0.99 1.04 1.07 0.71 0.60 0.62 32.73%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 30/08/04 28/05/04 25/02/04 28/11/03 29/08/03 -
Price 2.50 2.58 2.58 2.67 2.19 1.64 1.45 -
P/RPS 0.50 1.08 0.31 0.39 0.46 0.81 0.16 113.01%
P/EPS 17.57 26.54 8.97 11.42 10.29 17.37 6.35 96.48%
EY 5.69 3.77 11.15 8.76 9.72 5.76 15.75 -49.11%
DY 0.00 0.00 3.88 0.00 0.00 0.00 3.45 -
P/NAPS 0.94 0.99 1.03 1.09 0.90 0.69 0.64 29.06%

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