[KWANTAS] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -24.24%
YoY- -26.63%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,402,114 1,223,394 1,127,553 1,082,732 1,071,700 1,167,775 1,206,549 10.50%
PBT 37,404 28,054 16,189 29,272 38,289 40,247 48,962 -16.39%
Tax -3,549 -2,787 -787 -8,514 -9,016 -9,150 -11,343 -53.81%
NP 33,855 25,267 15,402 20,758 29,273 31,097 37,619 -6.76%
-
NP to SH 32,399 25,649 17,532 21,922 28,937 29,813 35,312 -5.56%
-
Tax Rate 9.49% 9.93% 4.86% 29.09% 23.55% 22.73% 23.17% -
Total Cost 1,368,259 1,198,127 1,112,151 1,061,974 1,042,427 1,136,678 1,168,930 11.03%
-
Net Worth 466,283 473,600 446,302 525,214 390,598 439,318 267,701 44.61%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 7,438 7,438 7,438 - - - - -
Div Payout % 22.96% 29.00% 42.43% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 466,283 473,600 446,302 525,214 390,598 439,318 267,701 44.61%
NOSH 155,427 155,278 148,767 185,588 130,199 149,938 133,850 10.44%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.41% 2.07% 1.37% 1.92% 2.73% 2.66% 3.12% -
ROE 6.95% 5.42% 3.93% 4.17% 7.41% 6.79% 13.19% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 902.10 787.87 757.93 583.41 823.12 778.84 901.41 0.05%
EPS 20.85 16.52 11.78 11.81 22.23 19.88 26.38 -14.47%
DPS 4.79 4.79 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.05 3.00 2.83 3.00 2.93 2.00 30.94%
Adjusted Per Share Value based on latest NOSH - 185,588
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 449.86 392.52 361.77 347.39 343.85 374.67 387.11 10.50%
EPS 10.40 8.23 5.63 7.03 9.28 9.57 11.33 -5.53%
DPS 2.39 2.39 2.39 0.00 0.00 0.00 0.00 -
NAPS 1.496 1.5195 1.4319 1.6851 1.2532 1.4095 0.8589 44.61%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.30 1.81 1.88 1.99 1.90 1.92 1.89 -
P/RPS 0.25 0.23 0.25 0.34 0.23 0.25 0.21 12.29%
P/EPS 11.03 10.96 15.95 16.85 8.55 9.66 7.16 33.28%
EY 9.06 9.13 6.27 5.94 11.70 10.36 13.96 -24.98%
DY 2.08 2.65 2.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.59 0.63 0.70 0.63 0.66 0.95 -13.03%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 30/08/06 29/05/06 28/02/06 30/11/05 30/08/05 -
Price 2.50 2.12 1.82 1.96 1.99 1.91 1.89 -
P/RPS 0.28 0.27 0.24 0.34 0.24 0.25 0.21 21.07%
P/EPS 11.99 12.83 15.44 16.59 8.95 9.61 7.16 40.88%
EY 8.34 7.79 6.48 6.03 11.17 10.41 13.96 -28.99%
DY 1.91 2.26 2.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.70 0.61 0.69 0.66 0.65 0.95 -8.58%

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