[KWANTAS] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -2.94%
YoY- -2.27%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,823,560 2,715,750 1,402,114 1,071,700 1,187,240 1,274,975 1,153,149 16.08%
PBT 56,826 170,806 37,404 38,289 36,674 50,914 28,242 12.34%
Tax -2,886 -25,875 -3,549 -9,016 -6,200 -5,822 -6,617 -12.90%
NP 53,940 144,931 33,855 29,273 30,474 45,092 21,625 16.43%
-
NP to SH 27,285 125,457 32,399 28,937 29,608 45,368 21,625 3.94%
-
Tax Rate 5.08% 15.15% 9.49% 23.55% 16.91% 11.43% 23.43% -
Total Cost 2,769,620 2,570,819 1,368,259 1,042,427 1,156,766 1,229,883 1,131,524 16.07%
-
Net Worth 769,880 720,737 466,283 390,598 369,942 344,441 329,493 15.17%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 7,438 - - - 7,040 -
Div Payout % - - 22.96% - - - 32.56% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 769,880 720,737 466,283 390,598 369,942 344,441 329,493 15.17%
NOSH 311,692 310,662 155,427 130,199 139,600 141,164 140,809 14.14%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 1.91% 5.34% 2.41% 2.73% 2.57% 3.54% 1.88% -
ROE 3.54% 17.41% 6.95% 7.41% 8.00% 13.17% 6.56% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 905.88 874.18 902.10 823.12 850.45 903.18 818.94 1.69%
EPS 8.75 40.38 20.85 22.23 21.21 32.14 15.36 -8.94%
DPS 0.00 0.00 4.79 0.00 0.00 0.00 5.00 -
NAPS 2.47 2.32 3.00 3.00 2.65 2.44 2.34 0.90%
Adjusted Per Share Value based on latest NOSH - 130,199
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 905.92 871.33 449.86 343.85 380.92 409.07 369.98 16.08%
EPS 8.75 40.25 10.40 9.28 9.50 14.56 6.94 3.93%
DPS 0.00 0.00 2.39 0.00 0.00 0.00 2.26 -
NAPS 2.4701 2.3124 1.496 1.2532 1.1869 1.1051 1.0572 15.17%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.71 4.32 2.30 1.90 2.53 1.73 1.02 -
P/RPS 0.19 0.49 0.25 0.23 0.30 0.19 0.12 7.95%
P/EPS 19.53 10.70 11.03 8.55 11.93 5.38 6.64 19.67%
EY 5.12 9.35 9.06 11.70 8.38 18.58 15.06 -16.44%
DY 0.00 0.00 2.08 0.00 0.00 0.00 4.90 -
P/NAPS 0.69 1.86 0.77 0.63 0.95 0.71 0.44 7.77%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 22/02/08 27/02/07 28/02/06 28/02/05 25/02/04 28/02/03 -
Price 1.80 4.14 2.50 1.99 2.50 2.19 1.12 -
P/RPS 0.20 0.47 0.28 0.24 0.29 0.24 0.14 6.11%
P/EPS 20.56 10.25 11.99 8.95 11.79 6.81 7.29 18.84%
EY 4.86 9.75 8.34 11.17 8.48 14.68 13.71 -15.86%
DY 0.00 0.00 1.91 0.00 0.00 0.00 4.46 -
P/NAPS 0.73 1.78 0.83 0.66 0.94 0.90 0.48 7.23%

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