[KWANTAS] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -28.83%
YoY- -41.51%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,838,928 1,422,048 1,299,626 1,260,261 1,365,200 1,439,404 1,251,097 29.12%
PBT 50,840 35,028 49,185 59,917 80,426 97,832 147,980 -50.78%
Tax -6,786 1,828 -15,600 -13,074 -14,600 -16,440 -31,883 -64.18%
NP 44,054 36,856 33,585 46,842 65,826 81,392 116,097 -47.43%
-
NP to SH 44,348 37,012 33,753 46,986 66,020 81,612 116,315 -47.26%
-
Tax Rate 13.35% -5.22% 31.72% 21.82% 18.15% 16.80% 21.55% -
Total Cost 1,794,874 1,385,192 1,266,041 1,213,418 1,299,374 1,358,012 1,135,000 35.54%
-
Net Worth 1,368,261 1,355,794 1,355,793 1,212,423 1,252,941 1,236,639 1,203,059 8.91%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,368,261 1,355,794 1,355,793 1,212,423 1,252,941 1,236,639 1,203,059 8.91%
NOSH 311,677 311,677 311,676 311,677 311,677 311,496 311,673 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.40% 2.59% 2.58% 3.72% 4.82% 5.65% 9.28% -
ROE 3.24% 2.73% 2.49% 3.88% 5.27% 6.60% 9.67% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 590.01 456.26 416.98 404.35 438.02 462.09 401.41 29.12%
EPS 14.22 11.88 10.83 15.08 21.18 26.20 37.32 -47.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 4.35 4.35 3.89 4.02 3.97 3.86 8.91%
Adjusted Per Share Value based on latest NOSH - 311,677
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 590.01 456.26 416.98 404.35 438.02 461.82 401.41 29.12%
EPS 14.23 11.88 10.83 15.08 21.18 26.18 37.32 -47.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 4.35 4.35 3.89 4.02 3.9677 3.8599 8.91%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.89 1.98 1.99 2.40 2.10 1.82 2.24 -
P/RPS 0.32 0.43 0.48 0.59 0.48 0.39 0.56 -31.02%
P/EPS 13.28 16.67 18.38 15.92 9.91 6.95 6.00 69.42%
EY 7.53 6.00 5.44 6.28 10.09 14.40 16.66 -40.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.46 0.62 0.52 0.46 0.58 -18.01%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 29/05/12 28/02/12 29/11/11 26/08/11 -
Price 1.80 1.89 2.13 2.09 2.44 2.13 1.93 -
P/RPS 0.31 0.41 0.51 0.52 0.56 0.46 0.48 -25.18%
P/EPS 12.65 15.92 19.67 13.86 11.52 8.13 5.17 81.08%
EY 7.90 6.28 5.08 7.21 8.68 12.30 19.34 -44.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.49 0.54 0.61 0.54 0.50 -12.33%

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