[KWANTAS] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 31.64%
YoY- 343.03%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,041,078 2,715,750 2,133,437 1,949,988 1,640,799 1,402,114 1,223,394 83.40%
PBT 205,907 170,806 114,145 105,107 73,659 37,404 28,054 277.21%
Tax -24,892 -25,875 -14,744 -11,156 -5,078 -3,549 -2,787 329.90%
NP 181,015 144,931 99,401 93,951 68,581 33,855 25,267 271.18%
-
NP to SH 142,310 125,457 83,261 77,672 59,004 32,399 25,649 213.08%
-
Tax Rate 12.09% 15.15% 12.92% 10.61% 6.89% 9.49% 9.93% -
Total Cost 2,860,063 2,570,819 2,034,036 1,856,037 1,572,218 1,368,259 1,198,127 78.51%
-
Net Worth 738,040 720,737 621,540 621,262 466,047 466,283 473,600 34.37%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - 7,438 7,438 7,438 -
Div Payout % - - - - 12.61% 22.96% 29.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 738,040 720,737 621,540 621,262 466,047 466,283 473,600 34.37%
NOSH 311,409 310,662 155,385 155,315 155,349 155,427 155,278 58.96%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.95% 5.34% 4.66% 4.82% 4.18% 2.41% 2.07% -
ROE 19.28% 17.41% 13.40% 12.50% 12.66% 6.95% 5.42% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 976.55 874.18 1,373.00 1,255.50 1,056.20 902.10 787.87 15.37%
EPS 45.70 40.38 53.58 50.01 37.98 20.85 16.52 96.94%
DPS 0.00 0.00 0.00 0.00 4.79 4.79 4.79 -
NAPS 2.37 2.32 4.00 4.00 3.00 3.00 3.05 -15.46%
Adjusted Per Share Value based on latest NOSH - 155,315
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 975.71 871.33 684.50 625.64 526.44 449.86 392.52 83.39%
EPS 45.66 40.25 26.71 24.92 18.93 10.40 8.23 213.06%
DPS 0.00 0.00 0.00 0.00 2.39 2.39 2.39 -
NAPS 2.368 2.3124 1.9942 1.9933 1.4953 1.496 1.5195 34.38%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.08 4.32 3.45 2.48 2.40 2.30 1.81 -
P/RPS 0.42 0.49 0.25 0.20 0.23 0.25 0.23 49.34%
P/EPS 8.93 10.70 6.44 4.96 6.32 11.03 10.96 -12.75%
EY 11.20 9.35 15.53 20.16 15.83 9.06 9.13 14.58%
DY 0.00 0.00 0.00 0.00 2.00 2.08 2.65 -
P/NAPS 1.72 1.86 0.86 0.62 0.80 0.77 0.59 103.93%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 22/02/08 28/11/07 29/08/07 28/05/07 27/02/07 29/11/06 -
Price 4.10 4.14 3.92 3.15 2.40 2.50 2.12 -
P/RPS 0.42 0.47 0.29 0.25 0.23 0.28 0.27 34.21%
P/EPS 8.97 10.25 7.32 6.30 6.32 11.99 12.83 -21.20%
EY 11.15 9.75 13.67 15.88 15.83 8.34 7.79 26.97%
DY 0.00 0.00 0.00 0.00 2.00 1.91 2.26 -
P/NAPS 1.73 1.78 0.98 0.79 0.80 0.83 0.70 82.69%

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