[KWANTAS] YoY TTM Result on 31-Dec-2001 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -37.87%
YoY- -49.57%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,187,240 1,274,975 1,153,149 834,259 738,075 12.60%
PBT 36,674 50,914 28,242 13,897 26,252 8.71%
Tax -6,200 -5,822 -6,617 -2,350 -3,353 16.59%
NP 30,474 45,092 21,625 11,547 22,899 7.40%
-
NP to SH 29,608 45,368 21,625 11,547 22,899 6.62%
-
Tax Rate 16.91% 11.43% 23.43% 16.91% 12.77% -
Total Cost 1,156,766 1,229,883 1,131,524 822,712 715,176 12.76%
-
Net Worth 369,942 344,441 329,493 308,821 160,053 23.28%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 7,040 10,086 27,509 -
Div Payout % - - 32.56% 87.35% 120.14% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 369,942 344,441 329,493 308,821 160,053 23.28%
NOSH 139,600 141,164 140,809 140,373 80,026 14.91%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.57% 3.54% 1.88% 1.38% 3.10% -
ROE 8.00% 13.17% 6.56% 3.74% 14.31% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 850.45 903.18 818.94 594.31 922.28 -2.00%
EPS 21.21 32.14 15.36 8.23 28.61 -7.20%
DPS 0.00 0.00 5.00 7.20 34.40 -
NAPS 2.65 2.44 2.34 2.20 2.00 7.28%
Adjusted Per Share Value based on latest NOSH - 140,373
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 380.92 409.07 369.98 267.67 236.81 12.60%
EPS 9.50 14.56 6.94 3.70 7.35 6.62%
DPS 0.00 0.00 2.26 3.24 8.83 -
NAPS 1.1869 1.1051 1.0572 0.9908 0.5135 23.28%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.53 1.73 1.02 0.75 1.33 -
P/RPS 0.30 0.19 0.12 0.13 0.14 20.97%
P/EPS 11.93 5.38 6.64 9.12 4.65 26.53%
EY 8.38 18.58 15.06 10.97 21.51 -20.98%
DY 0.00 0.00 4.90 9.60 25.86 -
P/NAPS 0.95 0.71 0.44 0.34 0.67 9.11%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/05 25/02/04 28/02/03 28/02/02 27/02/01 -
Price 2.50 2.19 1.12 0.75 0.77 -
P/RPS 0.29 0.24 0.14 0.13 0.08 37.95%
P/EPS 11.79 6.81 7.29 9.12 2.69 44.65%
EY 8.48 14.68 13.71 10.97 37.16 -30.86%
DY 0.00 0.00 4.46 9.60 44.68 -
P/NAPS 0.94 0.90 0.48 0.34 0.39 24.58%

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