[KWANTAS] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 1.18%
YoY- 180.37%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,274,975 1,276,760 1,286,541 1,215,642 1,153,149 988,643 858,830 30.04%
PBT 50,914 49,496 36,302 28,464 28,242 16,473 8,732 222.91%
Tax -5,822 -7,558 -4,126 -6,584 -6,617 -3,537 -3,037 54.13%
NP 45,092 41,938 32,176 21,880 21,625 12,936 5,695 295.76%
-
NP to SH 45,368 42,216 32,176 21,880 21,625 12,936 5,695 297.37%
-
Tax Rate 11.43% 15.27% 11.37% 23.13% 23.43% 21.47% 34.78% -
Total Cost 1,229,883 1,234,822 1,254,365 1,193,762 1,131,524 975,707 853,135 27.52%
-
Net Worth 344,441 342,679 281,762 331,503 329,493 317,142 282,647 14.04%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 7,040 7,040 7,040 7,040 - - -
Div Payout % - 16.68% 21.88% 32.18% 32.56% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 344,441 342,679 281,762 331,503 329,493 317,142 282,647 14.04%
NOSH 141,164 143,983 140,881 141,065 140,809 140,952 141,323 -0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.54% 3.28% 2.50% 1.80% 1.88% 1.31% 0.66% -
ROE 13.17% 12.32% 11.42% 6.60% 6.56% 4.08% 2.01% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 903.18 886.74 913.21 861.76 818.94 701.40 607.70 30.13%
EPS 32.14 29.32 22.84 15.51 15.36 9.18 4.03 297.66%
DPS 0.00 4.89 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.44 2.38 2.00 2.35 2.34 2.25 2.00 14.13%
Adjusted Per Share Value based on latest NOSH - 141,065
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 409.07 409.64 412.78 390.03 369.98 317.20 275.55 30.04%
EPS 14.56 13.54 10.32 7.02 6.94 4.15 1.83 297.03%
DPS 0.00 2.26 2.26 2.26 2.26 0.00 0.00 -
NAPS 1.1051 1.0995 0.904 1.0636 1.0572 1.0175 0.9069 14.04%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.73 1.42 1.42 1.08 1.02 1.02 0.88 -
P/RPS 0.19 0.16 0.16 0.13 0.12 0.15 0.14 22.51%
P/EPS 5.38 4.84 6.22 6.96 6.64 11.11 21.84 -60.60%
EY 18.58 20.65 16.08 14.36 15.06 9.00 4.58 153.71%
DY 0.00 3.44 3.52 4.63 4.90 0.00 0.00 -
P/NAPS 0.71 0.60 0.71 0.46 0.44 0.45 0.44 37.45%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 28/11/03 29/08/03 29/05/03 28/02/03 29/11/02 30/08/02 -
Price 2.19 1.64 1.45 1.25 1.12 1.02 1.20 -
P/RPS 0.24 0.18 0.16 0.15 0.14 0.15 0.20 12.88%
P/EPS 6.81 5.59 6.35 8.06 7.29 11.11 29.78 -62.50%
EY 14.68 17.88 15.75 12.41 13.71 9.00 3.36 166.53%
DY 0.00 2.98 3.45 4.00 4.46 0.00 0.00 -
P/NAPS 0.90 0.69 0.73 0.53 0.48 0.45 0.60 30.94%

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