[KWANTAS] QoQ Cumulative 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- -72.59%
YoY- -54.65%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative 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 1,369,630 919,464 355,512 1,299,626 945,196 682,600 95.97%
PBT 49,839 43,166 25,420 8,757 49,185 44,938 40,213 15.39%
Tax -8,279 -7,592 -3,393 457 -15,600 -9,806 -7,300 8.76%
NP 41,560 35,574 22,027 9,214 33,585 35,132 32,913 16.84%
-
NP to SH 41,736 35,726 22,174 9,253 33,753 35,240 33,010 16.94%
-
Tax Rate 16.61% 17.59% 13.35% -5.22% 31.72% 21.82% 18.15% -
Total Cost 1,829,459 1,334,056 897,437 346,298 1,266,041 910,064 649,687 99.53%
-
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% 2.61% 1.62% 0.68% 2.49% 2.91% 2.63% -
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 600.28 439.44 295.01 114.06 416.98 303.26 219.01 95.97%
EPS 13.39 11.46 7.11 2.97 10.83 11.31 10.59 16.94%
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 600.31 439.44 295.00 114.06 416.98 303.26 219.01 95.97%
EPS 13.39 11.46 7.11 2.97 10.83 11.31 10.59 16.94%
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 0.41 0.64 1.74 0.48 0.79 0.96 -51.95%
P/EPS 14.26 15.70 26.57 66.69 18.38 21.23 19.83 -19.75%
EY 7.01 6.37 3.76 1.50 5.44 4.71 5.04 24.62%
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 0.46 0.61 1.66 0.51 0.69 1.11 -56.39%
P/EPS 14.19 17.54 25.30 63.66 19.67 18.48 23.04 -27.63%
EY 7.05 5.70 3.95 1.57 5.08 5.41 4.34 38.22%
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