[KWANTAS] YoY TTM Result on 30-Jun-2004 [#4]

Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -8.25%
YoY- 26.36%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,949,988 1,127,553 1,206,549 1,190,330 1,286,541 858,830 828,932 15.31%
PBT 105,107 16,189 48,962 47,724 36,302 8,732 28,586 24.22%
Tax -11,156 -787 -11,343 -7,381 -4,126 -3,037 -3,850 19.39%
NP 93,951 15,402 37,619 40,343 32,176 5,695 24,736 24.89%
-
NP to SH 77,672 17,532 35,312 40,658 32,176 5,695 24,736 20.99%
-
Tax Rate 10.61% 4.86% 23.17% 15.47% 11.37% 34.78% 13.47% -
Total Cost 1,856,037 1,112,151 1,168,930 1,149,987 1,254,365 853,135 804,196 14.95%
-
Net Worth 621,262 446,302 267,701 356,042 281,762 282,647 224,363 18.49%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 7,438 - - 7,040 - 31,681 -
Div Payout % - 42.43% - - 21.88% - 128.08% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 621,262 446,302 267,701 356,042 281,762 282,647 224,363 18.49%
NOSH 155,315 148,767 133,850 141,849 140,881 141,323 139,999 1.74%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.82% 1.37% 3.12% 3.39% 2.50% 0.66% 2.98% -
ROE 12.50% 3.93% 13.19% 11.42% 11.42% 2.01% 11.02% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1,255.50 757.93 901.41 839.15 913.21 607.70 592.09 13.33%
EPS 50.01 11.78 26.38 28.66 22.84 4.03 17.67 18.92%
DPS 0.00 5.00 0.00 0.00 5.00 0.00 22.63 -
NAPS 4.00 3.00 2.00 2.51 2.00 2.00 1.6026 16.45%
Adjusted Per Share Value based on latest NOSH - 141,849
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 625.64 361.77 387.11 381.91 412.78 275.55 265.96 15.31%
EPS 24.92 5.63 11.33 13.04 10.32 1.83 7.94 20.99%
DPS 0.00 2.39 0.00 0.00 2.26 0.00 10.16 -
NAPS 1.9933 1.4319 0.8589 1.1423 0.904 0.9069 0.7199 18.49%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.48 1.88 1.89 2.60 1.42 0.88 0.67 -
P/RPS 0.20 0.25 0.21 0.31 0.16 0.14 0.11 10.47%
P/EPS 4.96 15.95 7.16 9.07 6.22 21.84 3.79 4.58%
EY 20.16 6.27 13.96 11.02 16.08 4.58 26.37 -4.37%
DY 0.00 2.66 0.00 0.00 3.52 0.00 33.78 -
P/NAPS 0.62 0.63 0.95 1.04 0.71 0.44 0.42 6.70%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 29/08/01 -
Price 3.15 1.82 1.89 2.58 1.45 1.20 0.86 -
P/RPS 0.25 0.24 0.21 0.31 0.16 0.20 0.15 8.88%
P/EPS 6.30 15.44 7.16 9.00 6.35 29.78 4.87 4.38%
EY 15.88 6.48 13.96 11.11 15.75 3.36 20.54 -4.19%
DY 0.00 2.75 0.00 0.00 3.45 0.00 26.31 -
P/NAPS 0.79 0.61 0.95 1.03 0.73 0.60 0.54 6.54%

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