[KWANTAS] YoY Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 23.06%
YoY- 26.36%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,949,988 1,122,204 1,206,549 1,190,410 1,286,541 863,806 818,955 15.54%
PBT 105,107 16,190 48,962 47,724 36,302 7,607 28,851 24.03%
Tax -11,156 -788 -11,343 -7,381 -4,126 -1,600 -4,195 17.69%
NP 93,951 15,402 37,619 40,343 32,176 6,007 24,656 24.96%
-
NP to SH 77,672 17,532 35,312 40,658 32,176 6,007 24,656 21.06%
-
Tax Rate 10.61% 4.87% 23.17% 15.47% 11.37% 21.03% 14.54% -
Total Cost 1,856,037 1,106,802 1,168,930 1,150,067 1,254,365 857,799 794,299 15.18%
-
Net Worth 323,097 401,487 389,840 354,807 321,211 314,385 307,975 0.80%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 6,781 - 14,135 7,044 - 2,799 -
Div Payout % - 38.68% - 34.77% 21.89% - 11.36% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 323,097 401,487 389,840 354,807 321,211 314,385 307,975 0.80%
NOSH 155,335 135,637 132,598 141,357 140,882 140,350 139,988 1.74%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.82% 1.37% 3.12% 3.39% 2.50% 0.70% 3.01% -
ROE 24.04% 4.37% 9.06% 11.46% 10.02% 1.91% 8.01% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1,255.34 827.36 909.92 842.13 913.20 615.46 585.02 13.56%
EPS 25.00 11.32 26.52 28.54 22.84 4.28 17.61 6.01%
DPS 0.00 5.00 0.00 10.00 5.00 0.00 2.00 -
NAPS 2.08 2.96 2.94 2.51 2.28 2.24 2.20 -0.93%
Adjusted Per Share Value based on latest NOSH - 141,849
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 625.64 360.05 387.11 381.94 412.78 277.15 262.76 15.54%
EPS 24.92 5.63 11.33 13.04 10.32 1.93 7.91 21.06%
DPS 0.00 2.18 0.00 4.54 2.26 0.00 0.90 -
NAPS 1.0366 1.2881 1.2508 1.1384 1.0306 1.0087 0.9881 0.80%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.48 1.88 1.89 2.60 1.42 0.88 0.67 -
P/RPS 0.20 0.23 0.21 0.31 0.16 0.14 0.11 10.47%
P/EPS 4.96 14.54 7.10 9.04 6.22 20.56 3.80 4.53%
EY 20.16 6.88 14.09 11.06 16.08 4.86 26.29 -4.32%
DY 0.00 2.66 0.00 3.85 3.52 0.00 2.99 -
P/NAPS 1.19 0.64 0.64 1.04 0.62 0.39 0.30 25.80%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 29/08/01 -
Price 3.15 1.82 1.89 2.58 1.45 1.20 0.86 -
P/RPS 0.25 0.22 0.21 0.31 0.16 0.19 0.15 8.88%
P/EPS 6.30 14.08 7.10 8.97 6.35 28.04 4.88 4.34%
EY 15.87 7.10 14.09 11.15 15.75 3.57 20.48 -4.15%
DY 0.00 2.75 0.00 3.88 3.45 0.00 2.33 -
P/NAPS 1.51 0.61 0.64 1.03 0.64 0.54 0.39 25.29%

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