[KWANTAS] YoY TTM 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- 7.47%
YoY- 109.79%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,402,114 1,071,700 1,187,240 1,274,975 1,153,149 834,259 738,075 11.28%
PBT 37,404 38,289 36,674 50,914 28,242 13,897 26,252 6.07%
Tax -3,549 -9,016 -6,200 -5,822 -6,617 -2,350 -3,353 0.95%
NP 33,855 29,273 30,474 45,092 21,625 11,547 22,899 6.73%
-
NP to SH 32,399 28,937 29,608 45,368 21,625 11,547 22,899 5.95%
-
Tax Rate 9.49% 23.55% 16.91% 11.43% 23.43% 16.91% 12.77% -
Total Cost 1,368,259 1,042,427 1,156,766 1,229,883 1,131,524 822,712 715,176 11.41%
-
Net Worth 466,283 390,598 369,942 344,441 329,493 308,821 160,053 19.49%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 7,438 - - - 7,040 10,086 27,509 -19.57%
Div Payout % 22.96% - - - 32.56% 87.35% 120.14% -
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 466,283 390,598 369,942 344,441 329,493 308,821 160,053 19.49%
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 2.41% 2.73% 2.57% 3.54% 1.88% 1.38% 3.10% -
ROE 6.95% 7.41% 8.00% 13.17% 6.56% 3.74% 14.31% -
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 902.10 823.12 850.45 903.18 818.94 594.31 922.28 -0.36%
EPS 20.85 22.23 21.21 32.14 15.36 8.23 28.61 -5.13%
DPS 4.79 0.00 0.00 0.00 5.00 7.20 34.40 -27.99%
NAPS 3.00 3.00 2.65 2.44 2.34 2.20 2.00 6.98%
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 449.86 343.85 380.92 409.07 369.98 267.67 236.81 11.28%
EPS 10.40 9.28 9.50 14.56 6.94 3.70 7.35 5.95%
DPS 2.39 0.00 0.00 0.00 2.26 3.24 8.83 -19.56%
NAPS 1.496 1.2532 1.1869 1.1051 1.0572 0.9908 0.5135 19.49%
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 0.25 0.23 0.30 0.19 0.12 0.13 0.14 10.14%
P/EPS 11.03 8.55 11.93 5.38 6.64 9.12 4.65 15.47%
EY 9.06 11.70 8.38 18.58 15.06 10.97 21.51 -13.41%
DY 2.08 0.00 0.00 0.00 4.90 9.60 25.86 -34.28%
P/NAPS 0.77 0.63 0.95 0.71 0.44 0.34 0.67 2.34%
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 0.28 0.24 0.29 0.24 0.14 0.13 0.08 23.20%
P/EPS 11.99 8.95 11.79 6.81 7.29 9.12 2.69 28.27%
EY 8.34 11.17 8.48 14.68 13.71 10.97 37.16 -22.03%
DY 1.91 0.00 0.00 0.00 4.46 9.60 44.68 -40.85%
P/NAPS 0.83 0.66 0.94 0.90 0.48 0.34 0.39 13.40%

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