[KWANTAS] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -26.05%
YoY- -34.74%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 2,715,750 1,402,114 1,071,700 1,187,240 1,274,975 1,153,149 834,259 21.72%
PBT 170,806 37,404 38,289 36,674 50,914 28,242 13,897 51.88%
Tax -25,875 -3,549 -9,016 -6,200 -5,822 -6,617 -2,350 49.12%
NP 144,931 33,855 29,273 30,474 45,092 21,625 11,547 52.41%
-
NP to SH 125,457 32,399 28,937 29,608 45,368 21,625 11,547 48.79%
-
Tax Rate 15.15% 9.49% 23.55% 16.91% 11.43% 23.43% 16.91% -
Total Cost 2,570,819 1,368,259 1,042,427 1,156,766 1,229,883 1,131,524 822,712 20.90%
-
Net Worth 720,737 466,283 390,598 369,942 344,441 329,493 308,821 15.16%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 7,438 - - - 7,040 10,086 -
Div Payout % - 22.96% - - - 32.56% 87.35% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 720,737 466,283 390,598 369,942 344,441 329,493 308,821 15.16%
NOSH 310,662 155,427 130,199 139,600 141,164 140,809 140,373 14.14%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.34% 2.41% 2.73% 2.57% 3.54% 1.88% 1.38% -
ROE 17.41% 6.95% 7.41% 8.00% 13.17% 6.56% 3.74% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 874.18 902.10 823.12 850.45 903.18 818.94 594.31 6.63%
EPS 40.38 20.85 22.23 21.21 32.14 15.36 8.23 30.33%
DPS 0.00 4.79 0.00 0.00 0.00 5.00 7.20 -
NAPS 2.32 3.00 3.00 2.65 2.44 2.34 2.20 0.88%
Adjusted Per Share Value based on latest NOSH - 139,600
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 871.33 449.86 343.85 380.92 409.07 369.98 267.67 21.72%
EPS 40.25 10.40 9.28 9.50 14.56 6.94 3.70 48.82%
DPS 0.00 2.39 0.00 0.00 0.00 2.26 3.24 -
NAPS 2.3124 1.496 1.2532 1.1869 1.1051 1.0572 0.9908 15.16%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 4.32 2.30 1.90 2.53 1.73 1.02 0.75 -
P/RPS 0.49 0.25 0.23 0.30 0.19 0.12 0.13 24.73%
P/EPS 10.70 11.03 8.55 11.93 5.38 6.64 9.12 2.69%
EY 9.35 9.06 11.70 8.38 18.58 15.06 10.97 -2.62%
DY 0.00 2.08 0.00 0.00 0.00 4.90 9.60 -
P/NAPS 1.86 0.77 0.63 0.95 0.71 0.44 0.34 32.72%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/08 27/02/07 28/02/06 28/02/05 25/02/04 28/02/03 28/02/02 -
Price 4.14 2.50 1.99 2.50 2.19 1.12 0.75 -
P/RPS 0.47 0.28 0.24 0.29 0.24 0.14 0.13 23.87%
P/EPS 10.25 11.99 8.95 11.79 6.81 7.29 9.12 1.96%
EY 9.75 8.34 11.17 8.48 14.68 13.71 10.97 -1.94%
DY 0.00 1.91 0.00 0.00 0.00 4.46 9.60 -
P/NAPS 1.78 0.83 0.66 0.94 0.90 0.48 0.34 31.75%

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