[KWANTAS] YoY Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 51.55%
YoY- 435.64%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,122,204 1,206,549 1,190,410 1,286,541 863,806 818,955 759,019 6.73%
PBT 16,190 48,962 47,724 36,302 7,607 28,851 30,480 -10.00%
Tax -788 -11,343 -7,381 -4,126 -1,600 -4,195 -3,853 -23.23%
NP 15,402 37,619 40,343 32,176 6,007 24,656 26,627 -8.71%
-
NP to SH 17,532 35,312 40,658 32,176 6,007 24,656 26,627 -6.72%
-
Tax Rate 4.87% 23.17% 15.47% 11.37% 21.03% 14.54% 12.64% -
Total Cost 1,106,802 1,168,930 1,150,067 1,254,365 857,799 794,299 732,392 7.12%
-
Net Worth 401,487 389,840 354,807 321,211 314,385 307,975 203,985 11.94%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,781 - 14,135 7,044 - 2,799 7,999 -2.71%
Div Payout % 38.68% - 34.77% 21.89% - 11.36% 30.04% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 401,487 389,840 354,807 321,211 314,385 307,975 203,985 11.94%
NOSH 135,637 132,598 141,357 140,882 140,350 139,988 79,994 9.19%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.37% 3.12% 3.39% 2.50% 0.70% 3.01% 3.51% -
ROE 4.37% 9.06% 11.46% 10.02% 1.91% 8.01% 13.05% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 827.36 909.92 842.13 913.20 615.46 585.02 948.84 -2.25%
EPS 11.32 26.52 28.54 22.84 4.28 17.61 19.02 -8.28%
DPS 5.00 0.00 10.00 5.00 0.00 2.00 10.00 -10.90%
NAPS 2.96 2.94 2.51 2.28 2.24 2.20 2.55 2.51%
Adjusted Per Share Value based on latest NOSH - 140,881
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 360.05 387.11 381.94 412.78 277.15 262.76 243.53 6.73%
EPS 5.63 11.33 13.04 10.32 1.93 7.91 8.54 -6.70%
DPS 2.18 0.00 4.54 2.26 0.00 0.90 2.57 -2.70%
NAPS 1.2881 1.2508 1.1384 1.0306 1.0087 0.9881 0.6545 11.93%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.88 1.89 2.60 1.42 0.88 0.67 1.93 -
P/RPS 0.23 0.21 0.31 0.16 0.14 0.11 0.20 2.35%
P/EPS 14.54 7.10 9.04 6.22 20.56 3.80 5.80 16.54%
EY 6.88 14.09 11.06 16.08 4.86 26.29 17.25 -14.19%
DY 2.66 0.00 3.85 3.52 0.00 2.99 5.18 -10.50%
P/NAPS 0.64 0.64 1.04 0.62 0.39 0.30 0.76 -2.82%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 29/08/01 25/08/00 -
Price 1.82 1.89 2.58 1.45 1.20 0.86 1.85 -
P/RPS 0.22 0.21 0.31 0.16 0.19 0.15 0.19 2.47%
P/EPS 14.08 7.10 8.97 6.35 28.04 4.88 5.56 16.74%
EY 7.10 14.09 11.15 15.75 3.57 20.48 17.99 -14.34%
DY 2.75 0.00 3.88 3.45 0.00 2.33 5.41 -10.66%
P/NAPS 0.61 0.64 1.03 0.64 0.54 0.39 0.73 -2.94%

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