[KWANTAS] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 13.39%
YoY- 27.86%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,491,608 1,106,956 1,181,044 1,429,152 1,422,048 1,439,404 1,073,832 5.62%
PBT 73,828 -76,152 19,408 53,304 35,028 97,832 55,296 4.93%
Tax -10,000 -4,000 -6,200 -6,000 1,828 -16,440 -25,000 -14.15%
NP 63,828 -80,152 13,208 47,304 36,856 81,392 30,296 13.21%
-
NP to SH 64,324 -79,544 13,228 47,324 37,012 81,612 30,808 13.04%
-
Tax Rate 13.54% - 31.95% 11.26% -5.22% 16.80% 45.21% -
Total Cost 1,427,780 1,187,108 1,167,836 1,381,848 1,385,192 1,358,012 1,043,536 5.35%
-
Net Worth 1,218,540 1,246,708 1,383,845 1,399,429 1,355,794 1,236,639 963,529 3.98%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,218,540 1,246,708 1,383,845 1,399,429 1,355,794 1,236,639 963,529 3.98%
NOSH 311,647 311,677 311,677 311,677 311,677 311,496 311,821 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.28% -7.24% 1.12% 3.31% 2.59% 5.65% 2.82% -
ROE 5.28% -6.38% 0.96% 3.38% 2.73% 6.60% 3.20% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 478.62 355.16 378.93 458.54 456.26 462.09 344.37 5.63%
EPS 20.64 -25.52 4.24 15.20 11.88 26.20 9.88 13.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.91 4.00 4.44 4.49 4.35 3.97 3.09 3.99%
Adjusted Per Share Value based on latest NOSH - 311,677
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 478.57 355.16 378.93 458.53 456.26 461.82 344.53 5.62%
EPS 20.64 -25.52 4.24 15.18 11.88 26.18 9.88 13.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9096 4.00 4.44 4.49 4.35 3.9677 3.0914 3.98%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.30 1.50 2.10 2.03 1.98 1.82 1.60 -
P/RPS 0.27 0.42 0.55 0.44 0.43 0.39 0.46 -8.48%
P/EPS 6.30 -5.88 49.48 13.37 16.67 6.95 16.19 -14.54%
EY 15.88 -17.01 2.02 7.48 6.00 14.40 6.18 17.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.47 0.45 0.46 0.46 0.52 -7.29%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 30/11/15 27/11/14 28/11/13 29/11/12 29/11/11 30/11/10 -
Price 1.48 1.57 2.00 2.06 1.89 2.13 1.85 -
P/RPS 0.31 0.44 0.53 0.45 0.41 0.46 0.54 -8.82%
P/EPS 7.17 -6.15 47.12 13.57 15.92 8.13 18.72 -14.76%
EY 13.95 -16.26 2.12 7.37 6.28 12.30 5.34 17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.45 0.46 0.43 0.54 0.60 -7.32%

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