[KWANTAS] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 10.51%
YoY- 75.42%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,622,220 1,073,098 1,342,796 1,348,976 1,372,108 783,470 772,816 13.14%
PBT 69,620 27,190 48,536 70,636 41,412 2,392 31,770 13.96%
Tax -9,060 -3,536 -8,190 -10,552 -7,160 0 -3,000 20.21%
NP 60,560 23,654 40,346 60,084 34,252 2,392 28,770 13.20%
-
NP to SH 55,520 25,786 38,536 60,084 34,252 2,392 28,770 11.57%
-
Tax Rate 13.01% 13.00% 16.87% 14.94% 17.29% 0.00% 9.44% -
Total Cost 1,561,660 1,049,444 1,302,450 1,288,892 1,337,856 781,078 744,046 13.14%
-
Net Worth 487,780 425,431 358,820 344,466 329,562 309,552 218,415 14.32%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - 11,520 -
Div Payout % - - - - - - 40.04% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 487,780 425,431 358,820 344,466 329,562 309,552 218,415 14.32%
NOSH 155,344 141,810 135,404 141,174 140,838 140,705 80,005 11.68%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.73% 2.20% 3.00% 4.45% 2.50% 0.31% 3.72% -
ROE 11.38% 6.06% 10.74% 17.44% 10.39% 0.77% 13.17% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,044.27 756.71 991.70 955.54 974.24 556.81 965.95 1.30%
EPS 35.74 16.68 28.46 42.56 24.32 1.70 35.96 -0.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.40 -
NAPS 3.14 3.00 2.65 2.44 2.34 2.20 2.73 2.35%
Adjusted Per Share Value based on latest NOSH - 141,164
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 520.48 344.30 430.83 432.81 440.23 251.37 247.95 13.14%
EPS 17.81 8.27 12.36 19.28 10.99 0.77 9.23 11.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.70 -
NAPS 1.565 1.365 1.1513 1.1052 1.0574 0.9932 0.7008 14.32%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.30 1.90 2.53 1.73 1.02 0.75 1.33 -
P/RPS 0.22 0.25 0.26 0.18 0.10 0.13 0.14 7.82%
P/EPS 6.44 10.45 8.89 4.06 4.19 44.12 3.70 9.67%
EY 15.54 9.57 11.25 24.60 23.84 2.27 27.04 -8.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.83 -
P/NAPS 0.73 0.63 0.95 0.71 0.44 0.34 0.49 6.86%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 28/02/05 25/02/04 28/02/03 28/02/02 27/02/01 -
Price 2.50 1.99 2.50 2.19 1.12 0.75 0.77 -
P/RPS 0.24 0.26 0.25 0.23 0.11 0.13 0.08 20.08%
P/EPS 6.99 10.94 8.78 5.15 4.61 44.12 2.14 21.79%
EY 14.30 9.14 11.38 19.43 21.71 2.27 46.70 -17.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 18.70 -
P/NAPS 0.80 0.66 0.94 0.90 0.48 0.34 0.28 19.11%

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