[KWANTAS] YoY TTM 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- -2.32%
YoY- 102.54%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,640,799 1,082,732 1,141,272 1,299,582 1,215,642 824,782 771,184 13.40%
PBT 73,659 29,272 37,434 51,895 28,464 9,354 29,411 16.52%
Tax -5,078 -8,514 -5,858 -7,912 -6,584 -1,550 -3,453 6.63%
NP 68,581 20,758 31,576 43,983 21,880 7,804 25,958 17.56%
-
NP to SH 59,004 21,922 29,879 44,316 21,880 7,804 25,958 14.65%
-
Tax Rate 6.89% 29.09% 15.65% 15.25% 23.13% 16.57% 11.74% -
Total Cost 1,572,218 1,061,974 1,109,696 1,255,599 1,193,762 816,978 745,226 13.24%
-
Net Worth 466,047 525,214 296,744 347,649 331,503 312,465 221,752 13.17%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 7,438 - - - 7,040 - 29,600 -20.55%
Div Payout % 12.61% - - - 32.18% - 114.03% -
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 466,047 525,214 296,744 347,649 331,503 312,465 221,752 13.17%
NOSH 155,349 185,588 115,017 141,320 141,065 140,000 140,092 1.73%
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 4.18% 1.92% 2.77% 3.38% 1.80% 0.95% 3.37% -
ROE 12.66% 4.17% 10.07% 12.75% 6.60% 2.50% 11.71% -
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 1,056.20 583.41 992.26 919.60 861.76 589.13 550.48 11.46%
EPS 37.98 11.81 25.98 31.36 15.51 5.57 18.53 12.69%
DPS 4.79 0.00 0.00 0.00 5.00 0.00 21.13 -21.90%
NAPS 3.00 2.83 2.58 2.46 2.35 2.2319 1.5829 11.23%
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 526.44 347.39 366.17 416.96 390.03 264.63 247.43 13.40%
EPS 18.93 7.03 9.59 14.22 7.02 2.50 8.33 14.65%
DPS 2.39 0.00 0.00 0.00 2.26 0.00 9.50 -20.53%
NAPS 1.4953 1.6851 0.9521 1.1154 1.0636 1.0025 0.7115 13.17%
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 0.23 0.34 0.24 0.28 0.13 0.14 0.12 11.44%
P/EPS 6.32 16.85 9.05 8.36 6.96 14.71 3.51 10.29%
EY 15.83 5.94 11.05 11.97 14.36 6.80 28.51 -9.33%
DY 2.00 0.00 0.00 0.00 4.63 0.00 32.51 -37.15%
P/NAPS 0.80 0.70 0.91 1.07 0.46 0.37 0.41 11.77%
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 0.23 0.34 0.19 0.29 0.15 0.16 0.13 9.97%
P/EPS 6.32 16.59 7.31 8.51 8.06 17.04 3.72 9.23%
EY 15.83 6.03 13.67 11.74 12.41 5.87 26.85 -8.42%
DY 2.00 0.00 0.00 0.00 4.00 0.00 30.62 -36.52%
P/NAPS 0.80 0.69 0.74 1.09 0.53 0.43 0.44 10.47%

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