[KWANTAS] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 32.44%
YoY- -146.9%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,299,626 1,251,097 1,248,186 1,568,532 3,452,163 1,949,988 1,122,204 2.47%
PBT 49,185 147,980 5,166 -95,323 213,300 105,107 16,190 20.32%
Tax -15,600 -31,883 -6,312 7,880 -22,151 -11,156 -788 64.40%
NP 33,585 116,097 -1,146 -87,443 191,149 93,951 15,402 13.86%
-
NP to SH 33,753 116,315 4,366 -70,750 150,839 77,672 17,532 11.52%
-
Tax Rate 31.72% 21.55% 122.18% - 10.38% 10.61% 4.87% -
Total Cost 1,266,041 1,135,000 1,249,332 1,655,975 3,261,014 1,856,037 1,106,802 2.26%
-
Net Worth 1,355,793 1,203,059 961,406 910,234 793,280 323,097 401,487 22.46%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - 6,781 -
Div Payout % - - - - - - 38.68% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,355,793 1,203,059 961,406 910,234 793,280 323,097 401,487 22.46%
NOSH 311,676 311,673 311,134 311,724 311,090 155,335 135,637 14.85%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.58% 9.28% -0.09% -5.57% 5.54% 4.82% 1.37% -
ROE 2.49% 9.67% 0.45% -7.77% 19.01% 24.04% 4.37% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 416.98 401.41 401.17 503.18 1,109.70 1,255.34 827.36 -10.78%
EPS 10.83 37.32 1.40 -22.70 48.48 25.00 11.32 -0.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 4.35 3.86 3.09 2.92 2.55 2.08 2.96 6.62%
Adjusted Per Share Value based on latest NOSH - 311,434
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 416.98 401.41 400.47 503.25 1,107.61 625.64 360.05 2.47%
EPS 10.83 37.32 1.40 -22.70 48.40 24.92 5.63 11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.18 -
NAPS 4.35 3.8599 3.0846 2.9204 2.5452 1.0366 1.2881 22.46%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.99 2.24 1.76 2.01 3.70 2.48 1.88 -
P/RPS 0.48 0.56 0.44 0.40 0.33 0.20 0.23 13.03%
P/EPS 18.38 6.00 125.42 -8.86 7.63 4.96 14.54 3.97%
EY 5.44 16.66 0.80 -11.29 13.10 20.16 6.88 -3.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.66 -
P/NAPS 0.46 0.58 0.57 0.69 1.45 1.19 0.64 -5.35%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 28/08/09 29/08/08 29/08/07 30/08/06 -
Price 2.13 1.93 1.67 2.24 2.85 3.15 1.82 -
P/RPS 0.51 0.48 0.42 0.45 0.26 0.25 0.22 15.02%
P/EPS 19.67 5.17 119.01 -9.87 5.88 6.30 14.08 5.72%
EY 5.08 19.34 0.84 -10.13 17.01 15.87 7.10 -5.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
P/NAPS 0.49 0.50 0.54 0.77 1.12 1.51 0.61 -3.58%

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