[KWANTAS] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 46.3%
YoY- -13.97%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,949,988 1,640,799 1,402,114 1,223,394 1,127,553 1,082,732 1,071,700 49.20%
PBT 105,107 73,659 37,404 28,054 16,189 29,272 38,289 96.41%
Tax -11,156 -5,078 -3,549 -2,787 -787 -8,514 -9,016 15.30%
NP 93,951 68,581 33,855 25,267 15,402 20,758 29,273 118.04%
-
NP to SH 77,672 59,004 32,399 25,649 17,532 21,922 28,937 93.49%
-
Tax Rate 10.61% 6.89% 9.49% 9.93% 4.86% 29.09% 23.55% -
Total Cost 1,856,037 1,572,218 1,368,259 1,198,127 1,112,151 1,061,974 1,042,427 47.05%
-
Net Worth 621,262 466,047 466,283 473,600 446,302 525,214 390,598 36.37%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 7,438 7,438 7,438 7,438 - - -
Div Payout % - 12.61% 22.96% 29.00% 42.43% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 621,262 466,047 466,283 473,600 446,302 525,214 390,598 36.37%
NOSH 155,315 155,349 155,427 155,278 148,767 185,588 130,199 12.51%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.82% 4.18% 2.41% 2.07% 1.37% 1.92% 2.73% -
ROE 12.50% 12.66% 6.95% 5.42% 3.93% 4.17% 7.41% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1,255.50 1,056.20 902.10 787.87 757.93 583.41 823.12 32.60%
EPS 50.01 37.98 20.85 16.52 11.78 11.81 22.23 71.94%
DPS 0.00 4.79 4.79 4.79 5.00 0.00 0.00 -
NAPS 4.00 3.00 3.00 3.05 3.00 2.83 3.00 21.20%
Adjusted Per Share Value based on latest NOSH - 155,278
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 625.64 526.44 449.86 392.52 361.77 347.39 343.85 49.20%
EPS 24.92 18.93 10.40 8.23 5.63 7.03 9.28 93.54%
DPS 0.00 2.39 2.39 2.39 2.39 0.00 0.00 -
NAPS 1.9933 1.4953 1.496 1.5195 1.4319 1.6851 1.2532 36.37%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.48 2.40 2.30 1.81 1.88 1.99 1.90 -
P/RPS 0.20 0.23 0.25 0.23 0.25 0.34 0.23 -8.91%
P/EPS 4.96 6.32 11.03 10.96 15.95 16.85 8.55 -30.51%
EY 20.16 15.83 9.06 9.13 6.27 5.94 11.70 43.86%
DY 0.00 2.00 2.08 2.65 2.66 0.00 0.00 -
P/NAPS 0.62 0.80 0.77 0.59 0.63 0.70 0.63 -1.06%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 27/02/07 29/11/06 30/08/06 29/05/06 28/02/06 -
Price 3.15 2.40 2.50 2.12 1.82 1.96 1.99 -
P/RPS 0.25 0.23 0.28 0.27 0.24 0.34 0.24 2.76%
P/EPS 6.30 6.32 11.99 12.83 15.44 16.59 8.95 -20.92%
EY 15.88 15.83 8.34 7.79 6.48 6.03 11.17 26.51%
DY 0.00 2.00 1.91 2.26 2.75 0.00 0.00 -
P/NAPS 0.79 0.80 0.83 0.70 0.61 0.69 0.66 12.77%

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