[KWANTAS] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 4.88%
YoY- 507.71%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 444,792 357,288 501,389 450,166 563,952 355,512 354,430 16.29%
PBT 28,144 13,326 6,673 17,746 16,663 8,757 4,247 251.59%
Tax -3,357 -1,500 -687 -4,199 -3,850 457 -5,794 -30.43%
NP 24,787 11,826 5,986 13,547 12,813 9,214 -1,547 -
-
NP to SH 24,821 11,831 6,010 13,552 12,921 9,253 -1,487 -
-
Tax Rate 11.93% 11.26% 10.30% 23.66% 23.11% -5.22% 136.43% -
Total Cost 420,005 345,462 495,403 436,619 551,139 346,298 355,977 11.62%
-
Net Worth 1,433,714 1,399,429 1,382,817 1,371,378 1,368,261 1,355,794 1,367,960 3.17%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,433,714 1,399,429 1,382,817 1,371,378 1,368,261 1,355,794 1,367,960 3.17%
NOSH 311,677 311,677 311,445 311,677 311,677 311,677 314,473 -0.59%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.57% 3.31% 1.19% 3.01% 2.27% 2.59% -0.44% -
ROE 1.73% 0.85% 0.43% 0.99% 0.94% 0.68% -0.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 142.71 114.63 160.99 144.43 180.94 114.06 112.71 16.98%
EPS 7.96 3.80 1.93 4.35 4.15 2.97 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.60 4.49 4.44 4.40 4.39 4.35 4.35 3.78%
Adjusted Per Share Value based on latest NOSH - 311,677
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 142.71 114.63 160.87 144.43 180.94 114.06 113.72 16.29%
EPS 7.96 3.80 1.93 4.35 4.15 2.97 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.60 4.49 4.4367 4.40 4.39 4.35 4.389 3.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.06 2.03 1.91 1.80 1.89 1.98 1.99 -
P/RPS 1.44 1.77 1.19 1.25 1.04 1.74 1.77 -12.81%
P/EPS 25.87 53.48 98.98 41.40 45.59 66.69 -420.85 -
EY 3.87 1.87 1.01 2.42 2.19 1.50 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.43 0.41 0.43 0.46 0.46 -1.45%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 28/05/13 27/02/13 29/11/12 29/08/12 -
Price 2.13 2.06 1.90 2.01 1.80 1.89 2.13 -
P/RPS 1.49 1.80 1.18 1.39 0.99 1.66 1.89 -14.62%
P/EPS 26.75 54.27 98.46 46.23 43.42 63.66 -450.46 -
EY 3.74 1.84 1.02 2.16 2.30 1.57 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.43 0.46 0.41 0.43 0.49 -4.11%

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