[KWANTAS] QoQ TTM Result on 30-Jun-2000 [#4]

Announcement Date
29-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
30-Jun-2000 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 771,184 738,075 783,708 759,019 2.14%
PBT 29,411 26,252 30,308 30,480 -4.64%
Tax -3,453 -3,353 -3,592 -3,853 -13.58%
NP 25,958 22,899 26,716 26,627 -3.33%
-
NP to SH 25,958 22,899 26,716 26,627 -3.33%
-
Tax Rate 11.74% 12.77% 11.85% 12.64% -
Total Cost 745,226 715,176 756,992 732,392 2.34%
-
Net Worth 221,752 160,053 159,805 203,960 11.78%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 29,600 27,509 29,746 31,979 -9.78%
Div Payout % 114.03% 120.14% 111.34% 120.10% -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 221,752 160,053 159,805 203,960 11.78%
NOSH 140,092 80,026 79,902 79,984 110.98%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 3.37% 3.10% 3.41% 3.51% -
ROE 11.71% 14.31% 16.72% 13.05% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 550.48 922.28 980.83 948.96 -51.58%
EPS 18.53 28.61 33.44 33.29 -54.17%
DPS 21.13 34.40 37.20 40.00 -57.26%
NAPS 1.5829 2.00 2.00 2.55 -47.01%
Adjusted Per Share Value based on latest NOSH - 79,984
31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 247.43 236.81 251.45 243.53 2.13%
EPS 8.33 7.35 8.57 8.54 -3.26%
DPS 9.50 8.83 9.54 10.26 -9.74%
NAPS 0.7115 0.5135 0.5127 0.6544 11.78%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.65 1.33 1.57 1.93 -
P/RPS 0.12 0.14 0.16 0.20 -49.36%
P/EPS 3.51 4.65 4.70 5.80 -48.78%
EY 28.51 21.51 21.30 17.25 95.28%
DY 32.51 25.86 23.69 20.73 82.10%
P/NAPS 0.41 0.67 0.79 0.76 -56.05%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/05/01 27/02/01 30/11/00 25/08/00 -
Price 0.69 0.77 1.45 1.85 -
P/RPS 0.13 0.08 0.15 0.19 -39.68%
P/EPS 3.72 2.69 4.34 5.56 -41.45%
EY 26.85 37.16 23.06 17.99 70.47%
DY 30.62 44.68 25.66 21.62 58.98%
P/NAPS 0.44 0.39 0.73 0.73 -49.05%

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