[KWANTAS] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -10.97%
YoY- 115.31%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,237,488 1,949,988 1,742,360 1,622,220 1,503,692 1,122,204 1,058,032 64.68%
PBT 114,640 105,107 90,481 69,620 78,488 16,190 13,854 308.58%
Tax -24,352 -11,156 -9,696 -9,060 -10,000 -788 -3,974 234.49%
NP 90,288 93,951 80,785 60,560 68,488 15,402 9,880 336.51%
-
NP to SH 84,716 77,672 67,565 55,520 62,360 17,532 12,269 262.18%
-
Tax Rate 21.24% 10.61% 10.72% 13.01% 12.74% 4.87% 28.68% -
Total Cost 2,147,200 1,856,037 1,661,574 1,561,660 1,435,204 1,106,802 1,048,152 61.22%
-
Net Worth 663,494 323,097 501,768 487,780 473,600 401,487 352,442 52.40%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - 6,781 - -
Div Payout % - - - - - 38.68% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 663,494 323,097 501,768 487,780 473,600 401,487 352,442 52.40%
NOSH 155,385 155,335 155,346 155,344 155,278 135,637 124,537 15.88%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.04% 4.82% 4.64% 3.73% 4.55% 1.37% 0.93% -
ROE 12.77% 24.04% 13.47% 11.38% 13.17% 4.37% 3.48% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,439.96 1,255.34 1,121.60 1,044.27 968.38 827.36 849.57 42.11%
EPS 54.52 25.00 43.49 35.74 40.16 11.32 7.93 261.14%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 4.27 2.08 3.23 3.14 3.05 2.96 2.83 31.51%
Adjusted Per Share Value based on latest NOSH - 155,427
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 717.88 625.64 559.03 520.48 482.45 360.05 339.46 64.68%
EPS 27.18 24.92 21.68 17.81 20.01 5.63 3.94 261.95%
DPS 0.00 0.00 0.00 0.00 0.00 2.18 0.00 -
NAPS 2.1288 1.0366 1.6099 1.565 1.5195 1.2881 1.1308 52.40%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.45 2.48 2.40 2.30 1.81 1.88 1.99 -
P/RPS 0.24 0.20 0.21 0.22 0.19 0.23 0.23 2.87%
P/EPS 6.33 4.96 5.52 6.44 4.51 14.54 20.20 -53.83%
EY 15.80 20.16 18.12 15.54 22.19 6.88 4.95 116.63%
DY 0.00 0.00 0.00 0.00 0.00 2.66 0.00 -
P/NAPS 0.81 1.19 0.74 0.73 0.59 0.64 0.70 10.20%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 28/05/07 27/02/07 29/11/06 30/08/06 29/05/06 -
Price 3.92 3.15 2.40 2.50 2.12 1.82 1.96 -
P/RPS 0.27 0.25 0.21 0.24 0.22 0.22 0.23 11.27%
P/EPS 7.19 6.30 5.52 6.99 5.28 14.08 19.89 -49.22%
EY 13.91 15.87 18.12 14.30 18.94 7.10 5.03 96.89%
DY 0.00 0.00 0.00 0.00 0.00 2.75 0.00 -
P/NAPS 0.92 1.51 0.74 0.80 0.70 0.61 0.69 21.12%

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