[KWANTAS] QoQ TTM Result on 30-Sep-2005 [#1]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -15.57%
YoY- -25.54%
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,127,553 1,082,732 1,071,700 1,167,775 1,206,549 1,141,272 1,187,240 -3.38%
PBT 16,189 29,272 38,289 40,247 48,962 37,434 36,674 -42.11%
Tax -787 -8,514 -9,016 -9,150 -11,343 -5,858 -6,200 -74.83%
NP 15,402 20,758 29,273 31,097 37,619 31,576 30,474 -36.62%
-
NP to SH 17,532 21,922 28,937 29,813 35,312 29,879 29,608 -29.55%
-
Tax Rate 4.86% 29.09% 23.55% 22.73% 23.17% 15.65% 16.91% -
Total Cost 1,112,151 1,061,974 1,042,427 1,136,678 1,168,930 1,109,696 1,156,766 -2.59%
-
Net Worth 446,302 525,214 390,598 439,318 267,701 296,744 369,942 13.36%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 7,438 - - - - - - -
Div Payout % 42.43% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 446,302 525,214 390,598 439,318 267,701 296,744 369,942 13.36%
NOSH 148,767 185,588 130,199 149,938 133,850 115,017 139,600 4.34%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.37% 1.92% 2.73% 2.66% 3.12% 2.77% 2.57% -
ROE 3.93% 4.17% 7.41% 6.79% 13.19% 10.07% 8.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 757.93 583.41 823.12 778.84 901.41 992.26 850.45 -7.41%
EPS 11.78 11.81 22.23 19.88 26.38 25.98 21.21 -32.50%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.83 3.00 2.93 2.00 2.58 2.65 8.64%
Adjusted Per Share Value based on latest NOSH - 149,938
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 361.77 347.39 343.85 374.67 387.11 366.17 380.92 -3.38%
EPS 5.63 7.03 9.28 9.57 11.33 9.59 9.50 -29.51%
DPS 2.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4319 1.6851 1.2532 1.4095 0.8589 0.9521 1.1869 13.36%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.88 1.99 1.90 1.92 1.89 2.35 2.53 -
P/RPS 0.25 0.34 0.23 0.25 0.21 0.24 0.30 -11.47%
P/EPS 15.95 16.85 8.55 9.66 7.16 9.05 11.93 21.42%
EY 6.27 5.94 11.70 10.36 13.96 11.05 8.38 -17.62%
DY 2.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 0.63 0.66 0.95 0.91 0.95 -24.01%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 28/02/06 30/11/05 30/08/05 30/05/05 28/02/05 -
Price 1.82 1.96 1.99 1.91 1.89 1.90 2.50 -
P/RPS 0.24 0.34 0.24 0.25 0.21 0.19 0.29 -11.88%
P/EPS 15.44 16.59 8.95 9.61 7.16 7.31 11.79 19.75%
EY 6.48 6.03 11.17 10.41 13.96 13.67 8.48 -16.45%
DY 2.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.66 0.65 0.95 0.74 0.94 -25.10%

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