[KWANTAS] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 7.2%
YoY- 224.62%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,452,163 3,041,078 2,715,750 2,133,437 1,949,988 1,640,799 1,402,114 82.43%
PBT 213,300 205,907 170,806 114,145 105,107 73,659 37,404 219.52%
Tax -22,151 -24,892 -25,875 -14,744 -11,156 -5,078 -3,549 239.37%
NP 191,149 181,015 144,931 99,401 93,951 68,581 33,855 217.41%
-
NP to SH 150,839 142,310 125,457 83,261 77,672 59,004 32,399 179.07%
-
Tax Rate 10.38% 12.09% 15.15% 12.92% 10.61% 6.89% 9.49% -
Total Cost 3,261,014 2,860,063 2,570,819 2,034,036 1,856,037 1,572,218 1,368,259 78.51%
-
Net Worth 772,129 738,040 720,737 621,540 621,262 466,047 466,283 40.01%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - 7,438 7,438 -
Div Payout % - - - - - 12.61% 22.96% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 772,129 738,040 720,737 621,540 621,262 466,047 466,283 40.01%
NOSH 311,719 311,409 310,662 155,385 155,315 155,349 155,427 59.10%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.54% 5.95% 5.34% 4.66% 4.82% 4.18% 2.41% -
ROE 19.54% 19.28% 17.41% 13.40% 12.50% 12.66% 6.95% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,107.46 976.55 874.18 1,373.00 1,255.50 1,056.20 902.10 14.66%
EPS 48.39 45.70 40.38 53.58 50.01 37.98 20.85 75.38%
DPS 0.00 0.00 0.00 0.00 0.00 4.79 4.79 -
NAPS 2.477 2.37 2.32 4.00 4.00 3.00 3.00 -11.99%
Adjusted Per Share Value based on latest NOSH - 155,385
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,107.61 975.71 871.33 684.50 625.64 526.44 449.86 82.43%
EPS 48.40 45.66 40.25 26.71 24.92 18.93 10.40 179.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.39 2.39 -
NAPS 2.4773 2.368 2.3124 1.9942 1.9933 1.4953 1.496 40.01%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.70 4.08 4.32 3.45 2.48 2.40 2.30 -
P/RPS 0.33 0.42 0.49 0.25 0.20 0.23 0.25 20.35%
P/EPS 7.65 8.93 10.70 6.44 4.96 6.32 11.03 -21.66%
EY 13.08 11.20 9.35 15.53 20.16 15.83 9.06 27.76%
DY 0.00 0.00 0.00 0.00 0.00 2.00 2.08 -
P/NAPS 1.49 1.72 1.86 0.86 0.62 0.80 0.77 55.34%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 26/05/08 22/02/08 28/11/07 29/08/07 28/05/07 27/02/07 -
Price 2.85 4.10 4.14 3.92 3.15 2.40 2.50 -
P/RPS 0.26 0.42 0.47 0.29 0.25 0.23 0.28 -4.82%
P/EPS 5.89 8.97 10.25 7.32 6.30 6.32 11.99 -37.76%
EY 16.98 11.15 9.75 13.67 15.88 15.83 8.34 60.70%
DY 0.00 0.00 0.00 0.00 0.00 2.00 1.91 -
P/NAPS 1.15 1.73 1.78 0.98 0.79 0.80 0.83 24.30%

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