[KWANTAS] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -1008.92%
YoY- -163.55%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,365,200 1,220,996 1,142,840 1,896,538 3,153,744 1,622,220 1,073,098 4.09%
PBT 80,426 110,348 -42,408 -111,930 201,018 69,620 27,190 19.80%
Tax -14,600 -20,000 -1,000 32 -38,498 -9,060 -3,536 26.64%
NP 65,826 90,348 -43,408 -111,898 162,520 60,560 23,654 18.59%
-
NP to SH 66,020 90,738 -32,660 -96,018 151,090 55,520 25,786 16.95%
-
Tax Rate 18.15% 18.12% - - 19.15% 13.01% 13.00% -
Total Cost 1,299,374 1,130,648 1,186,248 2,008,436 2,991,224 1,561,660 1,049,444 3.62%
-
Net Worth 1,252,941 1,003,352 888,177 770,014 720,659 487,780 425,431 19.71%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,252,941 1,003,352 888,177 770,014 720,659 487,780 425,431 19.71%
NOSH 311,677 311,600 311,641 311,746 310,629 155,344 141,810 14.01%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.82% 7.40% -3.80% -5.90% 5.15% 3.73% 2.20% -
ROE 5.27% 9.04% -3.68% -12.47% 20.97% 11.38% 6.06% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 438.02 391.85 366.72 608.36 1,015.28 1,044.27 756.71 -8.70%
EPS 21.18 29.12 -10.48 -30.80 48.64 35.74 16.68 4.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.02 3.22 2.85 2.47 2.32 3.14 3.00 4.99%
Adjusted Per Share Value based on latest NOSH - 311,692
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 438.02 391.75 366.67 608.49 1,011.86 520.48 344.30 4.09%
EPS 21.18 29.11 -10.48 -30.81 48.48 17.81 8.27 16.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.02 3.2192 2.8497 2.4705 2.3122 1.565 1.365 19.71%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.10 1.86 1.81 1.71 4.32 2.30 1.90 -
P/RPS 0.48 0.47 0.49 0.28 0.43 0.22 0.25 11.47%
P/EPS 9.91 6.39 -17.27 -5.55 8.88 6.44 10.45 -0.87%
EY 10.09 15.66 -5.79 -18.01 11.26 15.54 9.57 0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.64 0.69 1.86 0.73 0.63 -3.14%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 25/02/10 27/02/09 22/02/08 27/02/07 28/02/06 -
Price 2.44 2.12 1.80 1.80 4.14 2.50 1.99 -
P/RPS 0.56 0.54 0.49 0.30 0.41 0.24 0.26 13.63%
P/EPS 11.52 7.28 -17.18 -5.84 8.51 6.99 10.94 0.86%
EY 8.68 13.74 -5.82 -17.11 11.75 14.30 9.14 -0.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.66 0.63 0.73 1.78 0.80 0.66 -1.30%

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