[KWANTAS] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 9.66%
YoY- -54.65%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,871,019 1,826,173 1,838,928 1,422,048 1,299,626 1,260,261 1,365,200 23.40%
PBT 49,839 57,554 50,840 35,028 49,185 59,917 80,426 -27.33%
Tax -8,279 -10,122 -6,786 1,828 -15,600 -13,074 -14,600 -31.51%
NP 41,560 47,432 44,054 36,856 33,585 46,842 65,826 -26.42%
-
NP to SH 41,736 47,634 44,348 37,012 33,753 46,986 66,020 -26.36%
-
Tax Rate 16.61% 17.59% 13.35% -5.22% 31.72% 21.82% 18.15% -
Total Cost 1,829,459 1,778,741 1,794,874 1,385,192 1,266,041 1,213,418 1,299,374 25.64%
-
Net Worth 1,383,905 1,371,378 1,368,261 1,355,794 1,355,793 1,212,423 1,252,941 6.85%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,383,905 1,371,378 1,368,261 1,355,794 1,355,793 1,212,423 1,252,941 6.85%
NOSH 311,690 311,677 311,677 311,677 311,676 311,677 311,677 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.22% 2.60% 2.40% 2.59% 2.58% 3.72% 4.82% -
ROE 3.02% 3.47% 3.24% 2.73% 2.49% 3.88% 5.27% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 600.28 585.92 590.01 456.26 416.98 404.35 438.02 23.40%
EPS 13.39 15.28 14.22 11.88 10.83 15.08 21.18 -26.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.44 4.40 4.39 4.35 4.35 3.89 4.02 6.85%
Adjusted Per Share Value based on latest NOSH - 311,677
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 600.31 585.92 590.01 456.26 416.98 404.35 438.02 23.40%
EPS 13.39 15.28 14.23 11.88 10.83 15.08 21.18 -26.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4402 4.40 4.39 4.35 4.35 3.89 4.02 6.85%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.91 1.80 1.89 1.98 1.99 2.40 2.10 -
P/RPS 0.32 0.31 0.32 0.43 0.48 0.59 0.48 -23.70%
P/EPS 14.26 11.78 13.28 16.67 18.38 15.92 9.91 27.48%
EY 7.01 8.49 7.53 6.00 5.44 6.28 10.09 -21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.43 0.46 0.46 0.62 0.52 -11.91%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 27/02/13 29/11/12 29/08/12 29/05/12 28/02/12 -
Price 1.90 2.01 1.80 1.89 2.13 2.09 2.44 -
P/RPS 0.32 0.34 0.31 0.41 0.51 0.52 0.56 -31.16%
P/EPS 14.19 13.15 12.65 15.92 19.67 13.86 11.52 14.92%
EY 7.05 7.60 7.90 6.28 5.08 7.21 8.68 -12.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.41 0.43 0.49 0.54 0.61 -20.81%

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