[KWANTAS] YoY Annualized Quarter 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- -26.68%
YoY- 55.61%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,742,360 1,058,032 1,223,121 1,288,638 1,271,144 795,394 800,928 13.82%
PBT 90,481 13,854 40,108 53,828 33,037 6,728 32,370 18.67%
Tax -9,696 -3,974 -7,746 -9,777 -4,729 0 -3,066 21.14%
NP 80,785 9,880 32,361 44,050 28,308 6,728 29,304 18.40%
-
NP to SH 67,565 12,269 30,122 44,050 28,308 6,728 29,304 14.93%
-
Tax Rate 10.72% 28.68% 19.31% 18.16% 14.31% 0.00% 9.47% -
Total Cost 1,661,574 1,048,152 1,190,760 1,244,588 1,242,836 788,666 771,624 13.63%
-
Net Worth 501,768 352,442 340,662 347,471 331,073 312,837 221,585 14.58%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - 13,438 -
Div Payout % - - - - - - 45.86% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 501,768 352,442 340,662 347,471 331,073 312,837 221,585 14.58%
NOSH 155,346 124,537 132,039 141,248 140,882 140,166 139,987 1.74%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.64% 0.93% 2.65% 3.42% 2.23% 0.85% 3.66% -
ROE 13.47% 3.48% 8.84% 12.68% 8.55% 2.15% 13.22% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1,121.60 849.57 926.33 912.32 902.27 567.46 572.14 11.86%
EPS 43.49 7.93 22.81 31.19 20.09 4.80 20.93 12.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.60 -
NAPS 3.23 2.83 2.58 2.46 2.35 2.2319 1.5829 12.61%
Adjusted Per Share Value based on latest NOSH - 141,320
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 559.03 339.46 392.43 413.45 407.84 255.20 256.97 13.82%
EPS 21.68 3.94 9.66 14.13 9.08 2.16 9.40 14.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.31 -
NAPS 1.6099 1.1308 1.093 1.1148 1.0622 1.0037 0.7109 14.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.40 1.99 2.35 2.62 1.08 0.82 0.65 -
P/RPS 0.21 0.23 0.25 0.29 0.12 0.14 0.11 11.37%
P/EPS 5.52 20.20 10.30 8.40 5.37 17.08 3.11 10.02%
EY 18.12 4.95 9.71 11.90 18.60 5.85 32.21 -9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.77 -
P/NAPS 0.74 0.70 0.91 1.07 0.46 0.37 0.41 10.33%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 29/05/06 30/05/05 28/05/04 29/05/03 28/05/02 28/05/01 -
Price 2.40 1.96 1.90 2.67 1.25 0.95 0.69 -
P/RPS 0.21 0.23 0.21 0.29 0.14 0.17 0.12 9.77%
P/EPS 5.52 19.89 8.33 8.56 6.22 19.79 3.30 8.94%
EY 18.12 5.03 12.01 11.68 16.07 5.05 30.34 -8.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.91 -
P/NAPS 0.74 0.69 0.74 1.09 0.53 0.43 0.44 9.04%

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