[KWANTAS] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 194.53%
YoY- 377.83%
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,439,404 1,251,097 1,138,224 1,220,996 1,073,832 1,248,186 1,260,434 9.24%
PBT 97,832 147,980 98,433 110,348 55,296 5,166 16,357 229.13%
Tax -16,440 -31,883 -18,426 -20,000 -25,000 -6,312 7,069 -
NP 81,392 116,097 80,006 90,348 30,296 -1,146 23,426 129.22%
-
NP to SH 81,612 116,315 80,337 90,738 30,808 4,366 16,185 193.76%
-
Tax Rate 16.80% 21.55% 18.72% 18.12% 45.21% 122.18% -43.22% -
Total Cost 1,358,012 1,135,000 1,058,217 1,130,648 1,043,536 1,249,332 1,237,008 6.41%
-
Net Worth 1,236,639 1,203,059 1,006,814 1,003,352 963,529 961,406 870,637 26.33%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,236,639 1,203,059 1,006,814 1,003,352 963,529 961,406 870,637 26.33%
NOSH 311,496 311,673 311,707 311,600 311,821 311,134 312,056 -0.11%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.65% 9.28% 7.03% 7.40% 2.82% -0.09% 1.86% -
ROE 6.60% 9.67% 7.98% 9.04% 3.20% 0.45% 1.86% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 462.09 401.41 365.16 391.85 344.37 401.17 403.91 9.37%
EPS 26.20 37.32 25.77 29.12 9.88 1.40 5.19 193.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.97 3.86 3.23 3.22 3.09 3.09 2.79 26.48%
Adjusted Per Share Value based on latest NOSH - 311,555
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 461.82 401.41 365.19 391.75 344.53 400.47 404.40 9.24%
EPS 26.18 37.32 25.78 29.11 9.88 1.40 5.19 193.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9677 3.8599 3.2303 3.2192 3.0914 3.0846 2.7934 26.33%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.82 2.24 2.12 1.86 1.60 1.76 1.81 -
P/RPS 0.39 0.56 0.58 0.47 0.46 0.44 0.45 -9.09%
P/EPS 6.95 6.00 8.23 6.39 16.19 125.42 34.90 -65.86%
EY 14.40 16.66 12.16 15.66 6.18 0.80 2.87 192.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.66 0.58 0.52 0.57 0.65 -20.56%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 27/05/11 25/02/11 30/11/10 30/08/10 27/05/10 -
Price 2.13 1.93 2.58 2.12 1.85 1.67 1.72 -
P/RPS 0.46 0.48 0.71 0.54 0.54 0.42 0.43 4.59%
P/EPS 8.13 5.17 10.01 7.28 18.72 119.01 33.16 -60.79%
EY 12.30 19.34 9.99 13.74 5.34 0.84 3.02 154.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.80 0.66 0.60 0.54 0.62 -8.79%

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