[KWANTAS] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 47.06%
YoY- 464.99%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,299,582 1,274,975 1,276,760 1,286,541 1,215,642 1,153,149 988,643 19.97%
PBT 51,895 50,914 49,496 36,302 28,464 28,242 16,473 114.74%
Tax -7,912 -5,822 -7,558 -4,126 -6,584 -6,617 -3,537 70.95%
NP 43,983 45,092 41,938 32,176 21,880 21,625 12,936 125.94%
-
NP to SH 44,316 45,368 42,216 32,176 21,880 21,625 12,936 127.08%
-
Tax Rate 15.25% 11.43% 15.27% 11.37% 23.13% 23.43% 21.47% -
Total Cost 1,255,599 1,229,883 1,234,822 1,254,365 1,193,762 1,131,524 975,707 18.29%
-
Net Worth 347,649 344,441 342,679 281,762 331,503 329,493 317,142 6.30%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 7,040 7,040 7,040 7,040 - -
Div Payout % - - 16.68% 21.88% 32.18% 32.56% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 347,649 344,441 342,679 281,762 331,503 329,493 317,142 6.30%
NOSH 141,320 141,164 143,983 140,881 141,065 140,809 140,952 0.17%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.38% 3.54% 3.28% 2.50% 1.80% 1.88% 1.31% -
ROE 12.75% 13.17% 12.32% 11.42% 6.60% 6.56% 4.08% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 919.60 903.18 886.74 913.21 861.76 818.94 701.40 19.77%
EPS 31.36 32.14 29.32 22.84 15.51 15.36 9.18 126.65%
DPS 0.00 0.00 4.89 5.00 5.00 5.00 0.00 -
NAPS 2.46 2.44 2.38 2.00 2.35 2.34 2.25 6.12%
Adjusted Per Share Value based on latest NOSH - 140,881
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 416.96 409.07 409.64 412.78 390.03 369.98 317.20 19.97%
EPS 14.22 14.56 13.54 10.32 7.02 6.94 4.15 127.11%
DPS 0.00 0.00 2.26 2.26 2.26 2.26 0.00 -
NAPS 1.1154 1.1051 1.0995 0.904 1.0636 1.0572 1.0175 6.30%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.62 1.73 1.42 1.42 1.08 1.02 1.02 -
P/RPS 0.28 0.19 0.16 0.16 0.13 0.12 0.15 51.54%
P/EPS 8.36 5.38 4.84 6.22 6.96 6.64 11.11 -17.25%
EY 11.97 18.58 20.65 16.08 14.36 15.06 9.00 20.91%
DY 0.00 0.00 3.44 3.52 4.63 4.90 0.00 -
P/NAPS 1.07 0.71 0.60 0.71 0.46 0.44 0.45 78.05%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 25/02/04 28/11/03 29/08/03 29/05/03 28/02/03 29/11/02 -
Price 2.67 2.19 1.64 1.45 1.25 1.12 1.02 -
P/RPS 0.29 0.24 0.18 0.16 0.15 0.14 0.15 55.13%
P/EPS 8.51 6.81 5.59 6.35 8.06 7.29 11.11 -16.27%
EY 11.74 14.68 17.88 15.75 12.41 13.71 9.00 19.36%
DY 0.00 0.00 2.98 3.45 4.00 4.46 0.00 -
P/NAPS 1.09 0.90 0.69 0.73 0.53 0.48 0.45 80.26%

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