[KWANTAS] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 39.64%
YoY- 2.49%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 357,288 501,389 450,166 563,952 355,512 354,430 262,596 22.76%
PBT 13,326 6,673 17,746 16,663 8,757 4,247 4,725 99.49%
Tax -1,500 -687 -4,199 -3,850 457 -5,794 -2,506 -28.95%
NP 11,826 5,986 13,547 12,813 9,214 -1,547 2,219 204.79%
-
NP to SH 11,831 6,010 13,552 12,921 9,253 -1,487 2,230 203.88%
-
Tax Rate 11.26% 10.30% 23.66% 23.11% -5.22% 136.43% 53.04% -
Total Cost 345,462 495,403 436,619 551,139 346,298 355,977 260,377 20.72%
-
Net Worth 1,399,429 1,382,817 1,371,378 1,368,261 1,355,794 1,367,960 1,212,423 10.02%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,399,429 1,382,817 1,371,378 1,368,261 1,355,794 1,367,960 1,212,423 10.02%
NOSH 311,677 311,445 311,677 311,677 311,677 314,473 311,677 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.31% 1.19% 3.01% 2.27% 2.59% -0.44% 0.85% -
ROE 0.85% 0.43% 0.99% 0.94% 0.68% -0.11% 0.18% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 114.63 160.99 144.43 180.94 114.06 112.71 84.25 22.76%
EPS 3.80 1.93 4.35 4.15 2.97 -0.48 0.72 202.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.49 4.44 4.40 4.39 4.35 4.35 3.89 10.02%
Adjusted Per Share Value based on latest NOSH - 311,677
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 114.63 160.87 144.43 180.94 114.06 113.72 84.25 22.76%
EPS 3.80 1.93 4.35 4.15 2.97 -0.48 0.72 202.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.49 4.4367 4.40 4.39 4.35 4.389 3.89 10.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.03 1.91 1.80 1.89 1.98 1.99 2.40 -
P/RPS 1.77 1.19 1.25 1.04 1.74 1.77 2.85 -27.18%
P/EPS 53.48 98.98 41.40 45.59 66.69 -420.85 335.44 -70.56%
EY 1.87 1.01 2.42 2.19 1.50 -0.24 0.30 238.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.41 0.43 0.46 0.46 0.62 -19.22%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 28/05/13 27/02/13 29/11/12 29/08/12 29/05/12 -
Price 2.06 1.90 2.01 1.80 1.89 2.13 2.09 -
P/RPS 1.80 1.18 1.39 0.99 1.66 1.89 2.48 -19.22%
P/EPS 54.27 98.46 46.23 43.42 63.66 -450.46 292.11 -67.40%
EY 1.84 1.02 2.16 2.30 1.57 -0.22 0.34 207.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.46 0.41 0.43 0.49 0.54 -10.12%

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