[KWANTAS] QoQ TTM Result on 31-Dec-2002 [#2]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 67.17%
YoY- 87.28%
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,276,760 1,286,541 1,215,642 1,153,149 988,643 858,830 824,782 33.78%
PBT 49,496 36,302 28,464 28,242 16,473 8,732 9,354 203.34%
Tax -7,558 -4,126 -6,584 -6,617 -3,537 -3,037 -1,550 187.27%
NP 41,938 32,176 21,880 21,625 12,936 5,695 7,804 206.48%
-
NP to SH 42,216 32,176 21,880 21,625 12,936 5,695 7,804 207.84%
-
Tax Rate 15.27% 11.37% 23.13% 23.43% 21.47% 34.78% 16.57% -
Total Cost 1,234,822 1,254,365 1,193,762 1,131,524 975,707 853,135 816,978 31.67%
-
Net Worth 342,679 281,762 331,503 329,493 317,142 282,647 312,465 6.34%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 7,040 7,040 7,040 7,040 - - - -
Div Payout % 16.68% 21.88% 32.18% 32.56% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 342,679 281,762 331,503 329,493 317,142 282,647 312,465 6.34%
NOSH 143,983 140,881 141,065 140,809 140,952 141,323 140,000 1.88%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.28% 2.50% 1.80% 1.88% 1.31% 0.66% 0.95% -
ROE 12.32% 11.42% 6.60% 6.56% 4.08% 2.01% 2.50% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 886.74 913.21 861.76 818.94 701.40 607.70 589.13 31.30%
EPS 29.32 22.84 15.51 15.36 9.18 4.03 5.57 202.29%
DPS 4.89 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.38 2.00 2.35 2.34 2.25 2.00 2.2319 4.37%
Adjusted Per Share Value based on latest NOSH - 140,809
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 409.64 412.78 390.03 369.98 317.20 275.55 264.63 33.78%
EPS 13.54 10.32 7.02 6.94 4.15 1.83 2.50 208.08%
DPS 2.26 2.26 2.26 2.26 0.00 0.00 0.00 -
NAPS 1.0995 0.904 1.0636 1.0572 1.0175 0.9069 1.0025 6.34%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.42 1.42 1.08 1.02 1.02 0.88 0.82 -
P/RPS 0.16 0.16 0.13 0.12 0.15 0.14 0.14 9.30%
P/EPS 4.84 6.22 6.96 6.64 11.11 21.84 14.71 -52.30%
EY 20.65 16.08 14.36 15.06 9.00 4.58 6.80 109.56%
DY 3.44 3.52 4.63 4.90 0.00 0.00 0.00 -
P/NAPS 0.60 0.71 0.46 0.44 0.45 0.44 0.37 37.98%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 29/05/03 28/02/03 29/11/02 30/08/02 28/05/02 -
Price 1.64 1.45 1.25 1.12 1.02 1.20 0.95 -
P/RPS 0.18 0.16 0.15 0.14 0.15 0.20 0.16 8.16%
P/EPS 5.59 6.35 8.06 7.29 11.11 29.78 17.04 -52.40%
EY 17.88 15.75 12.41 13.71 9.00 3.36 5.87 109.98%
DY 2.98 3.45 4.00 4.46 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.53 0.48 0.45 0.60 0.43 37.02%

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