[KWANTAS] YoY Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -10.72%
YoY- -75.64%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,206,549 1,190,410 1,286,541 863,806 818,955 759,019 9.70%
PBT 48,962 47,724 36,302 7,607 28,851 30,480 9.93%
Tax -11,343 -7,381 -4,126 -1,600 -4,195 -3,853 24.08%
NP 37,619 40,343 32,176 6,007 24,656 26,627 7.15%
-
NP to SH 35,312 40,658 32,176 6,007 24,656 26,627 5.80%
-
Tax Rate 23.17% 15.47% 11.37% 21.03% 14.54% 12.64% -
Total Cost 1,168,930 1,150,067 1,254,365 857,799 794,299 732,392 9.79%
-
Net Worth 389,840 354,807 321,211 314,385 307,975 203,985 13.82%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 14,135 7,044 - 2,799 7,999 -
Div Payout % - 34.77% 21.89% - 11.36% 30.04% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 389,840 354,807 321,211 314,385 307,975 203,985 13.82%
NOSH 132,598 141,357 140,882 140,350 139,988 79,994 10.62%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.12% 3.39% 2.50% 0.70% 3.01% 3.51% -
ROE 9.06% 11.46% 10.02% 1.91% 8.01% 13.05% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 909.92 842.13 913.20 615.46 585.02 948.84 -0.83%
EPS 26.52 28.54 22.84 4.28 17.61 19.02 6.87%
DPS 0.00 10.00 5.00 0.00 2.00 10.00 -
NAPS 2.94 2.51 2.28 2.24 2.20 2.55 2.88%
Adjusted Per Share Value based on latest NOSH - 141,323
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 387.11 381.94 412.78 277.15 262.76 243.53 9.70%
EPS 11.33 13.04 10.32 1.93 7.91 8.54 5.81%
DPS 0.00 4.54 2.26 0.00 0.90 2.57 -
NAPS 1.2508 1.1384 1.0306 1.0087 0.9881 0.6545 13.82%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.89 2.60 1.42 0.88 0.67 1.93 -
P/RPS 0.21 0.31 0.16 0.14 0.11 0.20 0.98%
P/EPS 7.10 9.04 6.22 20.56 3.80 5.80 4.12%
EY 14.09 11.06 16.08 4.86 26.29 17.25 -3.96%
DY 0.00 3.85 3.52 0.00 2.99 5.18 -
P/NAPS 0.64 1.04 0.62 0.39 0.30 0.76 -3.37%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/05 30/08/04 29/08/03 30/08/02 29/08/01 25/08/00 -
Price 1.89 2.58 1.45 1.20 0.86 1.85 -
P/RPS 0.21 0.31 0.16 0.19 0.15 0.19 2.02%
P/EPS 7.10 8.97 6.35 28.04 4.88 5.56 5.00%
EY 14.09 11.15 15.75 3.57 20.48 17.99 -4.76%
DY 0.00 3.88 3.45 0.00 2.33 5.41 -
P/NAPS 0.64 1.03 0.64 0.54 0.39 0.73 -2.59%

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