[KWANTAS] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -8.25%
YoY- 26.36%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,141,272 1,187,240 1,219,297 1,190,330 1,299,582 1,274,975 1,276,760 -7.19%
PBT 37,434 36,674 46,950 47,724 51,895 50,914 49,496 -16.97%
Tax -5,858 -6,200 -6,142 -7,381 -7,912 -5,822 -7,558 -15.60%
NP 31,576 30,474 40,808 40,343 43,983 45,092 41,938 -17.22%
-
NP to SH 29,879 29,608 40,038 40,658 44,316 45,368 42,216 -20.56%
-
Tax Rate 15.65% 16.91% 13.08% 15.47% 15.25% 11.43% 15.27% -
Total Cost 1,109,696 1,156,766 1,178,489 1,149,987 1,255,599 1,229,883 1,234,822 -6.86%
-
Net Worth 296,744 369,942 348,322 356,042 347,649 344,441 342,679 -9.14%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - 7,040 -
Div Payout % - - - - - - 16.68% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 296,744 369,942 348,322 356,042 347,649 344,441 342,679 -9.14%
NOSH 115,017 139,600 133,456 141,849 141,320 141,164 143,983 -13.89%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.77% 2.57% 3.35% 3.39% 3.38% 3.54% 3.28% -
ROE 10.07% 8.00% 11.49% 11.42% 12.75% 13.17% 12.32% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 992.26 850.45 913.63 839.15 919.60 903.18 886.74 7.77%
EPS 25.98 21.21 30.00 28.66 31.36 32.14 29.32 -7.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.89 -
NAPS 2.58 2.65 2.61 2.51 2.46 2.44 2.38 5.52%
Adjusted Per Share Value based on latest NOSH - 141,849
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 366.17 380.92 391.20 381.91 416.96 409.07 409.64 -7.19%
EPS 9.59 9.50 12.85 13.04 14.22 14.56 13.54 -20.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.26 -
NAPS 0.9521 1.1869 1.1176 1.1423 1.1154 1.1051 1.0995 -9.14%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.35 2.53 2.58 2.60 2.62 1.73 1.42 -
P/RPS 0.24 0.30 0.28 0.31 0.28 0.19 0.16 31.00%
P/EPS 9.05 11.93 8.60 9.07 8.36 5.38 4.84 51.71%
EY 11.05 8.38 11.63 11.02 11.97 18.58 20.65 -34.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.44 -
P/NAPS 0.91 0.95 0.99 1.04 1.07 0.71 0.60 31.97%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 29/11/04 30/08/04 28/05/04 25/02/04 28/11/03 -
Price 1.90 2.50 2.58 2.58 2.67 2.19 1.64 -
P/RPS 0.19 0.29 0.28 0.31 0.29 0.24 0.18 3.66%
P/EPS 7.31 11.79 8.60 9.00 8.51 6.81 5.59 19.56%
EY 13.67 8.48 11.63 11.11 11.74 14.68 17.88 -16.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.98 -
P/NAPS 0.74 0.94 0.99 1.03 1.09 0.90 0.69 4.76%

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