[KWANTAS] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 18.18%
YoY- -13.15%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,082,732 1,071,700 1,167,775 1,206,549 1,141,272 1,187,240 1,219,297 -7.62%
PBT 29,272 38,289 40,247 48,962 37,434 36,674 46,950 -27.03%
Tax -8,514 -9,016 -9,150 -11,343 -5,858 -6,200 -6,142 24.34%
NP 20,758 29,273 31,097 37,619 31,576 30,474 40,808 -36.30%
-
NP to SH 21,922 28,937 29,813 35,312 29,879 29,608 40,038 -33.09%
-
Tax Rate 29.09% 23.55% 22.73% 23.17% 15.65% 16.91% 13.08% -
Total Cost 1,061,974 1,042,427 1,136,678 1,168,930 1,109,696 1,156,766 1,178,489 -6.71%
-
Net Worth 525,214 390,598 439,318 267,701 296,744 369,942 348,322 31.52%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 525,214 390,598 439,318 267,701 296,744 369,942 348,322 31.52%
NOSH 185,588 130,199 149,938 133,850 115,017 139,600 133,456 24.61%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.92% 2.73% 2.66% 3.12% 2.77% 2.57% 3.35% -
ROE 4.17% 7.41% 6.79% 13.19% 10.07% 8.00% 11.49% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 583.41 823.12 778.84 901.41 992.26 850.45 913.63 -25.86%
EPS 11.81 22.23 19.88 26.38 25.98 21.21 30.00 -46.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 3.00 2.93 2.00 2.58 2.65 2.61 5.54%
Adjusted Per Share Value based on latest NOSH - 133,850
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 347.39 343.85 374.67 387.11 366.17 380.92 391.20 -7.61%
EPS 7.03 9.28 9.57 11.33 9.59 9.50 12.85 -33.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6851 1.2532 1.4095 0.8589 0.9521 1.1869 1.1176 31.52%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.99 1.90 1.92 1.89 2.35 2.53 2.58 -
P/RPS 0.34 0.23 0.25 0.21 0.24 0.30 0.28 13.83%
P/EPS 16.85 8.55 9.66 7.16 9.05 11.93 8.60 56.64%
EY 5.94 11.70 10.36 13.96 11.05 8.38 11.63 -36.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.66 0.95 0.91 0.95 0.99 -20.64%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 28/02/06 30/11/05 30/08/05 30/05/05 28/02/05 29/11/04 -
Price 1.96 1.99 1.91 1.89 1.90 2.50 2.58 -
P/RPS 0.34 0.24 0.25 0.21 0.19 0.29 0.28 13.83%
P/EPS 16.59 8.95 9.61 7.16 7.31 11.79 8.60 55.02%
EY 6.03 11.17 10.41 13.96 13.67 8.48 11.63 -35.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.65 0.95 0.74 0.94 0.99 -21.40%

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