[KWANTAS] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -2.32%
YoY- 102.54%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,187,240 1,219,297 1,190,330 1,299,582 1,274,975 1,276,760 1,286,541 -5.19%
PBT 36,674 46,950 47,724 51,895 50,914 49,496 36,302 0.67%
Tax -6,200 -6,142 -7,381 -7,912 -5,822 -7,558 -4,126 31.03%
NP 30,474 40,808 40,343 43,983 45,092 41,938 32,176 -3.54%
-
NP to SH 29,608 40,038 40,658 44,316 45,368 42,216 32,176 -5.37%
-
Tax Rate 16.91% 13.08% 15.47% 15.25% 11.43% 15.27% 11.37% -
Total Cost 1,156,766 1,178,489 1,149,987 1,255,599 1,229,883 1,234,822 1,254,365 -5.23%
-
Net Worth 369,942 348,322 356,042 347,649 344,441 342,679 281,762 19.80%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - 7,040 7,040 -
Div Payout % - - - - - 16.68% 21.88% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 369,942 348,322 356,042 347,649 344,441 342,679 281,762 19.80%
NOSH 139,600 133,456 141,849 141,320 141,164 143,983 140,881 -0.60%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.57% 3.35% 3.39% 3.38% 3.54% 3.28% 2.50% -
ROE 8.00% 11.49% 11.42% 12.75% 13.17% 12.32% 11.42% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 850.45 913.63 839.15 919.60 903.18 886.74 913.21 -4.61%
EPS 21.21 30.00 28.66 31.36 32.14 29.32 22.84 -4.79%
DPS 0.00 0.00 0.00 0.00 0.00 4.89 5.00 -
NAPS 2.65 2.61 2.51 2.46 2.44 2.38 2.00 20.53%
Adjusted Per Share Value based on latest NOSH - 141,320
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 380.92 391.20 381.91 416.96 409.07 409.64 412.78 -5.19%
EPS 9.50 12.85 13.04 14.22 14.56 13.54 10.32 -5.34%
DPS 0.00 0.00 0.00 0.00 0.00 2.26 2.26 -
NAPS 1.1869 1.1176 1.1423 1.1154 1.1051 1.0995 0.904 19.80%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.53 2.58 2.60 2.62 1.73 1.42 1.42 -
P/RPS 0.30 0.28 0.31 0.28 0.19 0.16 0.16 51.76%
P/EPS 11.93 8.60 9.07 8.36 5.38 4.84 6.22 54.06%
EY 8.38 11.63 11.02 11.97 18.58 20.65 16.08 -35.11%
DY 0.00 0.00 0.00 0.00 0.00 3.44 3.52 -
P/NAPS 0.95 0.99 1.04 1.07 0.71 0.60 0.71 21.31%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 30/08/04 28/05/04 25/02/04 28/11/03 29/08/03 -
Price 2.50 2.58 2.58 2.67 2.19 1.64 1.45 -
P/RPS 0.29 0.28 0.31 0.29 0.24 0.18 0.16 48.38%
P/EPS 11.79 8.60 9.00 8.51 6.81 5.59 6.35 50.78%
EY 8.48 11.63 11.11 11.74 14.68 17.88 15.75 -33.69%
DY 0.00 0.00 0.00 0.00 0.00 2.98 3.45 -
P/NAPS 0.94 0.99 1.03 1.09 0.90 0.69 0.73 18.26%

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