[KWANTAS] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 127.15%
YoY- -30.4%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,286,541 1,215,642 1,153,149 988,643 858,830 824,782 834,259 33.58%
PBT 36,302 28,464 28,242 16,473 8,732 9,354 13,897 90.00%
Tax -4,126 -6,584 -6,617 -3,537 -3,037 -1,550 -2,350 45.68%
NP 32,176 21,880 21,625 12,936 5,695 7,804 11,547 98.39%
-
NP to SH 32,176 21,880 21,625 12,936 5,695 7,804 11,547 98.39%
-
Tax Rate 11.37% 23.13% 23.43% 21.47% 34.78% 16.57% 16.91% -
Total Cost 1,254,365 1,193,762 1,131,524 975,707 853,135 816,978 822,712 32.57%
-
Net Worth 281,762 331,503 329,493 317,142 282,647 312,465 308,821 -5.94%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 7,040 7,040 7,040 - - - 10,086 -21.36%
Div Payout % 21.88% 32.18% 32.56% - - - 87.35% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 281,762 331,503 329,493 317,142 282,647 312,465 308,821 -5.94%
NOSH 140,881 141,065 140,809 140,952 141,323 140,000 140,373 0.24%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.50% 1.80% 1.88% 1.31% 0.66% 0.95% 1.38% -
ROE 11.42% 6.60% 6.56% 4.08% 2.01% 2.50% 3.74% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 913.21 861.76 818.94 701.40 607.70 589.13 594.31 33.26%
EPS 22.84 15.51 15.36 9.18 4.03 5.57 8.23 97.85%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 7.20 -21.63%
NAPS 2.00 2.35 2.34 2.25 2.00 2.2319 2.20 -6.17%
Adjusted Per Share Value based on latest NOSH - 140,952
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 412.78 390.03 369.98 317.20 275.55 264.63 267.67 33.58%
EPS 10.32 7.02 6.94 4.15 1.83 2.50 3.70 98.51%
DPS 2.26 2.26 2.26 0.00 0.00 0.00 3.24 -21.40%
NAPS 0.904 1.0636 1.0572 1.0175 0.9069 1.0025 0.9908 -5.94%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.42 1.08 1.02 1.02 0.88 0.82 0.75 -
P/RPS 0.16 0.13 0.12 0.15 0.14 0.14 0.13 14.89%
P/EPS 6.22 6.96 6.64 11.11 21.84 14.71 9.12 -22.57%
EY 16.08 14.36 15.06 9.00 4.58 6.80 10.97 29.12%
DY 3.52 4.63 4.90 0.00 0.00 0.00 9.60 -48.86%
P/NAPS 0.71 0.46 0.44 0.45 0.44 0.37 0.34 63.59%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 28/02/03 29/11/02 30/08/02 28/05/02 28/02/02 -
Price 1.45 1.25 1.12 1.02 1.20 0.95 0.75 -
P/RPS 0.16 0.15 0.14 0.15 0.20 0.16 0.13 14.89%
P/EPS 6.35 8.06 7.29 11.11 29.78 17.04 9.12 -21.49%
EY 15.75 12.41 13.71 9.00 3.36 5.87 10.97 27.35%
DY 3.45 4.00 4.46 0.00 0.00 0.00 9.60 -49.54%
P/NAPS 0.73 0.53 0.48 0.45 0.60 0.43 0.34 66.66%

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