[KWANTAS] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 7.47%
YoY- 109.79%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,219,297 1,190,330 1,299,582 1,274,975 1,276,760 1,286,541 1,215,642 0.19%
PBT 46,950 47,724 51,895 50,914 49,496 36,302 28,464 39.47%
Tax -6,142 -7,381 -7,912 -5,822 -7,558 -4,126 -6,584 -4.51%
NP 40,808 40,343 43,983 45,092 41,938 32,176 21,880 51.34%
-
NP to SH 40,038 40,658 44,316 45,368 42,216 32,176 21,880 49.44%
-
Tax Rate 13.08% 15.47% 15.25% 11.43% 15.27% 11.37% 23.13% -
Total Cost 1,178,489 1,149,987 1,255,599 1,229,883 1,234,822 1,254,365 1,193,762 -0.85%
-
Net Worth 348,322 356,042 347,649 344,441 342,679 281,762 331,503 3.34%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - 7,040 7,040 7,040 -
Div Payout % - - - - 16.68% 21.88% 32.18% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 348,322 356,042 347,649 344,441 342,679 281,762 331,503 3.34%
NOSH 133,456 141,849 141,320 141,164 143,983 140,881 141,065 -3.61%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.35% 3.39% 3.38% 3.54% 3.28% 2.50% 1.80% -
ROE 11.49% 11.42% 12.75% 13.17% 12.32% 11.42% 6.60% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 913.63 839.15 919.60 903.18 886.74 913.21 861.76 3.96%
EPS 30.00 28.66 31.36 32.14 29.32 22.84 15.51 55.05%
DPS 0.00 0.00 0.00 0.00 4.89 5.00 5.00 -
NAPS 2.61 2.51 2.46 2.44 2.38 2.00 2.35 7.22%
Adjusted Per Share Value based on latest NOSH - 141,164
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 391.20 381.91 416.96 409.07 409.64 412.78 390.03 0.19%
EPS 12.85 13.04 14.22 14.56 13.54 10.32 7.02 49.47%
DPS 0.00 0.00 0.00 0.00 2.26 2.26 2.26 -
NAPS 1.1176 1.1423 1.1154 1.1051 1.0995 0.904 1.0636 3.34%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.58 2.60 2.62 1.73 1.42 1.42 1.08 -
P/RPS 0.28 0.31 0.28 0.19 0.16 0.16 0.13 66.54%
P/EPS 8.60 9.07 8.36 5.38 4.84 6.22 6.96 15.10%
EY 11.63 11.02 11.97 18.58 20.65 16.08 14.36 -13.08%
DY 0.00 0.00 0.00 0.00 3.44 3.52 4.63 -
P/NAPS 0.99 1.04 1.07 0.71 0.60 0.71 0.46 66.46%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 28/05/04 25/02/04 28/11/03 29/08/03 29/05/03 -
Price 2.58 2.58 2.67 2.19 1.64 1.45 1.25 -
P/RPS 0.28 0.31 0.29 0.24 0.18 0.16 0.15 51.43%
P/EPS 8.60 9.00 8.51 6.81 5.59 6.35 8.06 4.40%
EY 11.63 11.11 11.74 14.68 17.88 15.75 12.41 -4.22%
DY 0.00 0.00 0.00 0.00 2.98 3.45 4.00 -
P/NAPS 0.99 1.03 1.09 0.90 0.69 0.73 0.53 51.49%

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