[KWANTAS] QoQ TTM Result on 31-Mar-2001 [#3]

Stock

[KWANTAS] KWANTAS CORPORATION BHD

Announcement Date

28-May-2001

Admission Sponsor

Sponsor

Financial Year

30-Jun-2001

Quarter

31-Mar-2001 [#3]

Profit Trend

QoQ- 13.36%

YoY--%

Quarter Report

Consolidated Balance Sheet.XLS

Latest QR

Upcoming QR

KWANTAS's Result

KWANTAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
TTM Result
Revenue	834,259	790,180	828,932	771,184	738,075	783,708	759,019	6.48%
YoY %	5.58%	-4.67%	7.49%	4.49%	-5.82%	3.25%	-	-
Horiz. %	109.91%	104.11%	109.21%	101.60%	97.24%	103.25%	100.00%	-
PBT	13,897	22,436	28,586	29,411	26,252	30,308	30,480	-40.67%
YoY %	-38.06%	-21.51%	-2.81%	12.03%	-13.38%	-0.56%	-	-
Horiz. %	45.59%	73.61%	93.79%	96.49%	86.13%	99.44%	100.00%	-
Tax	-2,350	-3,850	-3,850	-3,453	-3,353	-3,592	-3,853	-28.01%
YoY %	38.96%	0.00%	-11.50%	-2.98%	6.65%	6.77%	-	-
Horiz. %	60.99%	99.92%	99.92%	89.62%	87.02%	93.23%	100.00%	-
NP	11,547	18,586	24,736	25,958	22,899	26,716	26,627	-42.62%
YoY %	-37.87%	-24.86%	-4.71%	13.36%	-14.29%	0.33%	-	-
Horiz. %	43.37%	69.80%	92.90%	97.49%	86.00%	100.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,547	18,586	24,736	25,958	22,899	26,716	26,627	-42.62%
YoY %	-37.87%	-24.86%	-4.71%	13.36%	-14.29%	0.33%	-	-
Horiz. %	43.37%	69.80%	92.90%	97.49%	86.00%	100.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.91%	17.16%	13.47%	11.74%	12.77%	11.85%	12.64%	-
YoY %	-1.46%	27.39%	14.74%	-8.07%	7.76%	-6.25%	-	-
Horiz. %	133.78%	135.76%	106.57%	92.88%	101.03%	93.75%	100.00%	-
Total Cost	822,712	771,594	804,196	745,226	715,176	756,992	732,392	8.03%
YoY %	6.62%	-4.05%	7.91%	4.20%	-5.52%	3.36%	-	-
Horiz. %	112.33%	105.35%	109.80%	101.75%	97.65%	103.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	308,821	304,377	224,363	221,752	160,053	159,805	203,960	31.75%
YoY %	1.46%	35.66%	1.18%	38.55%	0.16%	-21.65%	-	-
Horiz. %	151.41%	149.23%	110.00%	108.72%	78.47%	78.35%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Dividend
Div	10,086	15,848	31,681	29,600	27,509	29,746	31,979	-53.56%
YoY %	-36.36%	-49.98%	7.03%	7.60%	-7.52%	-6.98%	-	-
Horiz. %	31.54%	49.56%	99.07%	92.56%	86.02%	93.02%	100.00%	-
Div Payout %	87.35%	85.27%	128.08%	114.03%	120.14%	111.34%	120.10%	-
YoY %	2.44%	-33.42%	12.32%	-5.09%	7.90%	-7.29%	-	-
Horiz. %	72.73%	71.00%	106.64%	94.95%	100.03%	92.71%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Equity
Net Worth	308,821	304,377	224,363	221,752	160,053	159,805	203,960	31.75%
YoY %	1.46%	35.66%	1.18%	38.55%	0.16%	-21.65%	-	-
Horiz. %	151.41%	149.23%	110.00%	108.72%	78.47%	78.35%	100.00%	-
NOSH	140,373	140,266	139,999	140,092	80,026	79,902	79,984	45.34%
YoY %	0.08%	0.19%	-0.07%	75.06%	0.16%	-0.10%	-	-
Horiz. %	175.50%	175.37%	175.03%	175.15%	100.05%	99.90%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Ratio Analysis
NP Margin	1.38%	2.35%	2.98%	3.37%	3.10%	3.41%	3.51%	-
YoY %	-41.28%	-21.14%	-11.57%	8.71%	-9.09%	-2.85%	-	-
Horiz. %	39.32%	66.95%	84.90%	96.01%	88.32%	97.15%	100.00%	-
ROE	3.74%	6.11%	11.02%	11.71%	14.31%	16.72%	13.05%	-
YoY %	-38.79%	-44.56%	-5.89%	-18.17%	-14.41%	28.12%	-	-
Horiz. %	28.66%	46.82%	84.44%	89.73%	109.66%	128.12%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Per Share
RPS	594.31	563.34	592.09	550.48	922.28	980.83	948.96	-26.73%
YoY %	5.50%	-4.86%	7.56%	-40.31%	-5.97%	3.36%	-	-
Horiz. %	62.63%	59.36%	62.39%	58.01%	97.19%	103.36%	100.00%	-
EPS	8.23	13.25	17.67	18.53	28.61	33.44	33.29	-60.50%
YoY %	-37.89%	-25.01%	-4.64%	-35.23%	-14.44%	0.45%	-	-
Horiz. %	24.72%	39.80%	53.08%	55.66%	85.94%	100.45%	100.00%	-
DPS	7.20	11.30	22.63	21.13	34.40	37.20	40.00	-68.02%
YoY %	-36.28%	-50.07%	7.10%	-38.58%	-7.53%	-7.00%	-	-
Horiz. %	18.00%	28.25%	56.57%	52.83%	86.00%	93.00%	100.00%	-
NAPS	2.20	2.17	1.6026	1.5829	2.00	2.00	2.55	-9.34%
YoY %	1.38%	35.40%	1.24%	-20.86%	0.00%	-21.57%	-	-
Horiz. %	86.27%	85.10%	62.85%	62.07%	78.43%	78.43%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 140,092
RPS	267.67	253.52	265.96	247.43	236.81	251.45	243.53	6.48%
YoY %	5.58%	-4.68%	7.49%	4.48%	-5.82%	3.25%	-	-
Horiz. %	109.91%	104.10%	109.21%	101.60%	97.24%	103.25%	100.00%	-
EPS	3.70	5.96	7.94	8.33	7.35	8.57	8.54	-42.65%
YoY %	-37.92%	-24.94%	-4.68%	13.33%	-14.24%	0.35%	-	-
Horiz. %	43.33%	69.79%	92.97%	97.54%	86.07%	100.35%	100.00%	-
DPS	3.24	5.08	10.16	9.50	8.83	9.54	10.26	-53.52%
YoY %	-36.22%	-50.00%	6.95%	7.59%	-7.44%	-7.02%	-	-
Horiz. %	31.58%	49.51%	99.03%	92.59%	86.06%	92.98%	100.00%	-
NAPS	0.9908	0.9766	0.7199	0.7115	0.5135	0.5127	0.6544	31.75%
YoY %	1.45%	35.66%	1.18%	38.56%	0.16%	-21.65%	-	-
Horiz. %	151.41%	149.24%	110.01%	108.73%	78.47%	78.35%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	-
Price	0.75	0.68	0.67	0.65	1.33	1.57	1.93	-
P/RPS	0.13	0.12	0.11	0.12	0.14	0.16	0.20	-24.90%
YoY %	8.33%	9.09%	-8.33%	-14.29%	-12.50%	-20.00%	-	-
Horiz. %	65.00%	60.00%	55.00%	60.00%	70.00%	80.00%	100.00%	-
P/EPS	9.12	5.13	3.79	3.51	4.65	4.70	5.80	35.10%
YoY %	77.78%	35.36%	7.98%	-24.52%	-1.06%	-18.97%	-	-
Horiz. %	157.24%	88.45%	65.34%	60.52%	80.17%	81.03%	100.00%	-
EY	10.97	19.49	26.37	28.51	21.51	21.30	17.25	-25.98%
YoY %	-43.71%	-26.09%	-7.51%	32.54%	0.99%	23.48%	-	-
Horiz. %	63.59%	112.99%	152.87%	165.28%	124.70%	123.48%	100.00%	-
DY	9.60	16.62	33.78	32.51	25.86	23.69	20.73	-40.05%
YoY %	-42.24%	-50.80%	3.91%	25.72%	9.16%	14.28%	-	-
Horiz. %	46.31%	80.17%	162.95%	156.83%	124.75%	114.28%	100.00%	-
P/NAPS	0.34	0.31	0.42	0.41	0.67	0.79	0.76	-41.42%
YoY %	9.68%	-26.19%	2.44%	-38.81%	-15.19%	3.95%	-	-
Horiz. %	44.74%	40.79%	55.26%	53.95%	88.16%	103.95%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	28/02/02	29/11/01	29/08/01	28/05/01	27/02/01	30/11/00	25/08/00	-
Price	0.75	0.75	0.86	0.69	0.77	1.45	1.85	-
P/RPS	0.13	0.13	0.15	0.13	0.08	0.15	0.19	-22.29%
YoY %	0.00%	-13.33%	15.38%	62.50%	-46.67%	-21.05%	-	-
Horiz. %	68.42%	68.42%	78.95%	68.42%	42.11%	78.95%	100.00%	-
P/EPS	9.12	5.66	4.87	3.72	2.69	4.34	5.56	38.95%
YoY %	61.13%	16.22%	30.91%	38.29%	-38.02%	-21.94%	-	-
Horiz. %	164.03%	101.80%	87.59%	66.91%	48.38%	78.06%	100.00%	-
EY	10.97	17.67	20.54	26.85	37.16	23.06	17.99	-28.02%
YoY %	-37.92%	-13.97%	-23.50%	-27.74%	61.14%	28.18%	-	-
Horiz. %	60.98%	98.22%	114.17%	149.25%	206.56%	128.18%	100.00%	-
DY	9.60	15.07	26.31	30.62	44.68	25.66	21.62	-41.71%
YoY %	-36.30%	-42.72%	-14.08%	-31.47%	74.12%	18.69%	-	-
Horiz. %	44.40%	69.70%	121.69%	141.63%	206.66%	118.69%	100.00%	-
P/NAPS	0.34	0.35	0.54	0.44	0.39	0.73	0.73	-39.83%
YoY %	-2.86%	-35.19%	22.73%	12.82%	-46.58%	0.00%	-	-
Horiz. %	46.58%	47.95%	73.97%	60.27%	53.42%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos