[KWANTAS] YoY TTM 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- 47.06%
YoY- 464.99%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,127,553 1,206,549 1,190,330 1,286,541 858,830 828,932 759,019 6.81%
PBT 16,189 48,962 47,724 36,302 8,732 28,586 30,480 -10.00%
Tax -787 -11,343 -7,381 -4,126 -3,037 -3,850 -3,853 -23.24%
NP 15,402 37,619 40,343 32,176 5,695 24,736 26,627 -8.71%
-
NP to SH 17,532 35,312 40,658 32,176 5,695 24,736 26,627 -6.72%
-
Tax Rate 4.86% 23.17% 15.47% 11.37% 34.78% 13.47% 12.64% -
Total Cost 1,112,151 1,168,930 1,149,987 1,254,365 853,135 804,196 732,392 7.20%
-
Net Worth 446,302 267,701 356,042 281,762 282,647 224,363 203,960 13.93%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 7,438 - - 7,040 - 31,681 31,979 -21.57%
Div Payout % 42.43% - - 21.88% - 128.08% 120.10% -
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 446,302 267,701 356,042 281,762 282,647 224,363 203,960 13.93%
NOSH 148,767 133,850 141,849 140,881 141,323 139,999 79,984 10.89%
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% 0.66% 2.98% 3.51% -
ROE 3.93% 13.19% 11.42% 11.42% 2.01% 11.02% 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 757.93 901.41 839.15 913.21 607.70 592.09 948.96 -3.67%
EPS 11.78 26.38 28.66 22.84 4.03 17.67 33.29 -15.89%
DPS 5.00 0.00 0.00 5.00 0.00 22.63 40.00 -29.27%
NAPS 3.00 2.00 2.51 2.00 2.00 1.6026 2.55 2.74%
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 361.77 387.11 381.91 412.78 275.55 265.96 243.53 6.81%
EPS 5.63 11.33 13.04 10.32 1.83 7.94 8.54 -6.70%
DPS 2.39 0.00 0.00 2.26 0.00 10.16 10.26 -21.55%
NAPS 1.4319 0.8589 1.1423 0.904 0.9069 0.7199 0.6544 13.93%
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 0.25 0.21 0.31 0.16 0.14 0.11 0.20 3.78%
P/EPS 15.95 7.16 9.07 6.22 21.84 3.79 5.80 18.35%
EY 6.27 13.96 11.02 16.08 4.58 26.37 17.25 -15.51%
DY 2.66 0.00 0.00 3.52 0.00 33.78 20.73 -28.96%
P/NAPS 0.63 0.95 1.04 0.71 0.44 0.42 0.76 -3.07%
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 0.24 0.21 0.31 0.16 0.20 0.15 0.19 3.96%
P/EPS 15.44 7.16 9.00 6.35 29.78 4.87 5.56 18.54%
EY 6.48 13.96 11.11 15.75 3.36 20.54 17.99 -15.64%
DY 2.75 0.00 0.00 3.45 0.00 26.31 21.62 -29.07%
P/NAPS 0.61 0.95 1.03 0.73 0.60 0.54 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