[KWANTAS] YoY Cumulative 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- 121.03%
YoY- 75.42%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 811,110 536,549 671,398 674,488 686,054 391,735 386,408 13.14%
PBT 34,810 13,595 24,268 35,318 20,706 1,196 15,885 13.96%
Tax -4,530 -1,768 -4,095 -5,276 -3,580 0 -1,500 20.21%
NP 30,280 11,827 20,173 30,042 17,126 1,196 14,385 13.20%
-
NP to SH 27,760 12,893 19,268 30,042 17,126 1,196 14,385 11.57%
-
Tax Rate 13.01% 13.00% 16.87% 14.94% 17.29% 0.00% 9.44% -
Total Cost 780,830 524,722 651,225 644,446 668,928 390,539 372,023 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 - - - - - - 5,760 -
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 5.69% 3.03% 5.37% 8.72% 5.20% 0.39% 6.59% -
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 522.14 378.36 495.85 477.77 487.12 278.41 482.98 1.30%
EPS 17.87 8.34 14.23 21.28 12.16 0.85 17.98 -0.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.20 -
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 260.24 172.15 215.41 216.41 220.12 125.69 123.98 13.14%
EPS 8.91 4.14 6.18 9.64 5.49 0.38 4.62 11.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
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 0.44 0.50 0.51 0.36 0.21 0.27 0.28 7.82%
P/EPS 12.87 20.90 17.78 8.13 8.39 88.24 7.40 9.65%
EY 7.77 4.79 5.62 12.30 11.92 1.13 13.52 -8.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.41 -
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 0.48 0.53 0.50 0.46 0.23 0.27 0.16 20.08%
P/EPS 13.99 21.89 17.57 10.29 9.21 88.24 4.28 21.81%
EY 7.15 4.57 5.69 9.72 10.86 1.13 23.35 -17.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.35 -
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