[KWANTAS] YoY Cumulative 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- 9.97%
YoY- 55.61%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,306,770 793,524 917,341 966,479 953,358 596,546 600,696 13.82%
PBT 67,861 10,391 30,081 40,371 24,778 5,046 24,278 18.67%
Tax -7,272 -2,981 -5,810 -7,333 -3,547 0 -2,300 21.13%
NP 60,589 7,410 24,271 33,038 21,231 5,046 21,978 18.40%
-
NP to SH 50,674 9,202 22,592 33,038 21,231 5,046 21,978 14.93%
-
Tax Rate 10.72% 28.69% 19.31% 18.16% 14.32% 0.00% 9.47% -
Total Cost 1,246,181 786,114 893,070 933,441 932,127 591,500 578,718 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 - - - - - - 10,079 -
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 10.10% 2.61% 6.63% 9.51% 6.41% 1.61% 9.92% -
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 841.20 637.18 694.75 684.24 676.70 425.60 429.11 11.86%
EPS 32.62 5.95 17.11 23.39 15.07 3.60 15.70 12.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.20 -
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 419.27 254.60 294.32 310.09 305.88 191.40 192.73 13.82%
EPS 16.26 2.95 7.25 10.60 6.81 1.62 7.05 14.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
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 0.29 0.31 0.34 0.38 0.16 0.19 0.15 11.60%
P/EPS 7.36 26.93 13.73 11.20 7.17 22.78 4.14 10.05%
EY 13.59 3.71 7.28 8.93 13.95 4.39 24.15 -9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.08 -
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 0.29 0.31 0.27 0.39 0.18 0.22 0.16 10.41%
P/EPS 7.36 26.53 11.10 11.42 8.29 26.39 4.39 8.98%
EY 13.59 3.77 9.01 8.76 12.06 3.79 22.75 -8.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.43 -
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