[KWANTAS] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -27.02%
YoY- -76.98%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,215,642 1,153,149 988,643 858,830 824,782 834,259 790,180 33.30%
PBT 28,464 28,242 16,473 8,732 9,354 13,897 22,436 17.20%
Tax -6,584 -6,617 -3,537 -3,037 -1,550 -2,350 -3,850 43.05%
NP 21,880 21,625 12,936 5,695 7,804 11,547 18,586 11.50%
-
NP to SH 21,880 21,625 12,936 5,695 7,804 11,547 18,586 11.50%
-
Tax Rate 23.13% 23.43% 21.47% 34.78% 16.57% 16.91% 17.16% -
Total Cost 1,193,762 1,131,524 975,707 853,135 816,978 822,712 771,594 33.80%
-
Net Worth 331,503 329,493 317,142 282,647 312,465 308,821 304,377 5.86%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 7,040 7,040 - - - 10,086 15,848 -41.80%
Div Payout % 32.18% 32.56% - - - 87.35% 85.27% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 331,503 329,493 317,142 282,647 312,465 308,821 304,377 5.86%
NOSH 141,065 140,809 140,952 141,323 140,000 140,373 140,266 0.37%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.80% 1.88% 1.31% 0.66% 0.95% 1.38% 2.35% -
ROE 6.60% 6.56% 4.08% 2.01% 2.50% 3.74% 6.11% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 861.76 818.94 701.40 607.70 589.13 594.31 563.34 32.79%
EPS 15.51 15.36 9.18 4.03 5.57 8.23 13.25 11.08%
DPS 5.00 5.00 0.00 0.00 0.00 7.20 11.30 -41.96%
NAPS 2.35 2.34 2.25 2.00 2.2319 2.20 2.17 5.46%
Adjusted Per Share Value based on latest NOSH - 141,323
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 390.03 369.98 317.20 275.55 264.63 267.67 253.52 33.30%
EPS 7.02 6.94 4.15 1.83 2.50 3.70 5.96 11.54%
DPS 2.26 2.26 0.00 0.00 0.00 3.24 5.08 -41.75%
NAPS 1.0636 1.0572 1.0175 0.9069 1.0025 0.9908 0.9766 5.85%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.08 1.02 1.02 0.88 0.82 0.75 0.68 -
P/RPS 0.13 0.12 0.15 0.14 0.14 0.13 0.12 5.48%
P/EPS 6.96 6.64 11.11 21.84 14.71 9.12 5.13 22.57%
EY 14.36 15.06 9.00 4.58 6.80 10.97 19.49 -18.43%
DY 4.63 4.90 0.00 0.00 0.00 9.60 16.62 -57.37%
P/NAPS 0.46 0.44 0.45 0.44 0.37 0.34 0.31 30.12%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 29/11/02 30/08/02 28/05/02 28/02/02 29/11/01 -
Price 1.25 1.12 1.02 1.20 0.95 0.75 0.75 -
P/RPS 0.15 0.14 0.15 0.20 0.16 0.13 0.13 10.01%
P/EPS 8.06 7.29 11.11 29.78 17.04 9.12 5.66 26.60%
EY 12.41 13.71 9.00 3.36 5.87 10.97 17.67 -21.00%
DY 4.00 4.46 0.00 0.00 0.00 9.60 15.07 -58.73%
P/NAPS 0.53 0.48 0.45 0.60 0.43 0.34 0.35 31.90%

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