[KWANTAS] YoY TTM Result on 30-Sep-2005 [#1]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -15.57%
YoY- -25.54%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 3,545,163 2,133,437 1,223,394 1,167,775 1,219,297 1,276,760 988,643 23.69%
PBT 185,891 114,145 28,054 40,247 46,950 49,496 16,473 49.71%
Tax -16,063 -14,744 -2,787 -9,150 -6,142 -7,558 -3,537 28.65%
NP 169,828 99,401 25,267 31,097 40,808 41,938 12,936 53.53%
-
NP to SH 132,301 83,261 25,649 29,813 40,038 42,216 12,936 47.27%
-
Tax Rate 8.64% 12.92% 9.93% 22.73% 13.08% 15.27% 21.47% -
Total Cost 3,375,335 2,034,036 1,198,127 1,136,678 1,178,489 1,234,822 975,707 22.95%
-
Net Worth 789,192 621,540 473,600 439,318 348,322 342,679 317,142 16.39%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 7,438 - - 7,040 - -
Div Payout % - - 29.00% - - 16.68% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 789,192 621,540 473,600 439,318 348,322 342,679 317,142 16.39%
NOSH 310,705 155,385 155,278 149,938 133,456 143,983 140,952 14.06%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 4.79% 4.66% 2.07% 2.66% 3.35% 3.28% 1.31% -
ROE 16.76% 13.40% 5.42% 6.79% 11.49% 12.32% 4.08% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,141.00 1,373.00 787.87 778.84 913.63 886.74 701.40 8.43%
EPS 42.58 53.58 16.52 19.88 30.00 29.32 9.18 29.10%
DPS 0.00 0.00 4.79 0.00 0.00 4.89 0.00 -
NAPS 2.54 4.00 3.05 2.93 2.61 2.38 2.25 2.03%
Adjusted Per Share Value based on latest NOSH - 149,938
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,137.44 684.50 392.52 374.67 391.20 409.64 317.20 23.69%
EPS 42.45 26.71 8.23 9.57 12.85 13.54 4.15 47.28%
DPS 0.00 0.00 2.39 0.00 0.00 2.26 0.00 -
NAPS 2.5321 1.9942 1.5195 1.4095 1.1176 1.0995 1.0175 16.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.60 3.45 1.81 1.92 2.58 1.42 1.02 -
P/RPS 0.23 0.25 0.23 0.25 0.28 0.16 0.15 7.37%
P/EPS 6.11 6.44 10.96 9.66 8.60 4.84 11.11 -9.47%
EY 16.38 15.53 9.13 10.36 11.63 20.65 9.00 10.48%
DY 0.00 0.00 2.65 0.00 0.00 3.44 0.00 -
P/NAPS 1.02 0.86 0.59 0.66 0.99 0.60 0.45 14.59%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 28/11/07 29/11/06 30/11/05 29/11/04 28/11/03 29/11/02 -
Price 1.88 3.92 2.12 1.91 2.58 1.64 1.02 -
P/RPS 0.16 0.29 0.27 0.25 0.28 0.18 0.15 1.08%
P/EPS 4.42 7.32 12.83 9.61 8.60 5.59 11.11 -14.22%
EY 22.65 13.67 7.79 10.41 11.63 17.88 9.00 16.61%
DY 0.00 0.00 2.26 0.00 0.00 2.98 0.00 -
P/NAPS 0.74 0.98 0.70 0.65 0.99 0.69 0.45 8.63%

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