[KWANTAS] YoY 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- 23.07%
YoY- 23.24%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
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 435,187 256,467 352,542 384,599 386,384 221,878 177,799 16.08%
PBT 15,188 5,838 7,796 18,072 16,654 4,885 13,424 2.07%
Tax -2,030 -1,268 -1,402 -1,344 -3,080 0 -1,500 5.16%
NP 13,158 4,570 6,394 16,728 13,574 4,885 11,924 1.65%
-
NP to SH 12,170 5,420 6,296 16,728 13,574 4,885 11,924 0.34%
-
Tax Rate 13.37% 21.72% 17.98% 7.44% 18.49% 0.00% 11.17% -
Total Cost 422,029 251,897 346,148 367,871 372,810 216,993 165,875 16.83%
-
Net Worth 488,043 390,598 369,942 344,441 329,493 308,821 218,473 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 - - - - - - 5,761 -
Div Payout % - - - - - - 48.32% -
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 488,043 390,598 369,942 344,441 329,493 308,821 218,473 14.32%
NOSH 155,427 130,199 139,600 141,164 140,809 140,373 80,026 11.69%
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 3.02% 1.78% 1.81% 4.35% 3.51% 2.20% 6.71% -
ROE 2.49% 1.39% 1.70% 4.86% 4.12% 1.58% 5.46% -
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 279.99 196.98 252.54 272.45 274.40 158.06 222.17 3.92%
EPS 7.83 3.51 4.51 11.85 9.64 3.48 14.90 -10.16%
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 139.63 82.29 113.11 123.40 123.97 71.19 57.05 16.08%
EPS 3.90 1.74 2.02 5.37 4.36 1.57 3.83 0.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
NAPS 1.5659 1.2532 1.1869 1.1051 1.0572 0.9908 0.701 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 0.82 0.96 1.00 0.63 0.37 0.47 0.60 5.34%
P/EPS 29.37 45.64 56.10 14.60 10.58 21.55 8.93 21.93%
EY 3.40 2.19 1.78 6.85 9.45 4.64 11.20 -18.01%
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 0.89 1.01 0.99 0.80 0.41 0.47 0.35 16.82%
P/EPS 31.93 47.80 55.43 18.48 11.62 21.55 5.17 35.43%
EY 3.13 2.09 1.80 5.41 8.61 4.64 19.35 -26.17%
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