[KWANTAS] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 47.65%
YoY- 65.99%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 919,464 682,600 610,498 571,420 948,269 1,576,872 811,110 2.10%
PBT 25,420 40,213 55,174 -21,204 -55,965 100,509 34,810 -5.10%
Tax -3,393 -7,300 -10,000 -500 16 -19,249 -4,530 -4.69%
NP 22,027 32,913 45,174 -21,704 -55,949 81,260 30,280 -5.16%
-
NP to SH 22,174 33,010 45,369 -16,330 -48,009 75,545 27,760 -3.67%
-
Tax Rate 13.35% 18.15% 18.12% - - 19.15% 13.01% -
Total Cost 897,437 649,687 565,324 593,124 1,004,218 1,495,612 780,830 2.34%
-
Net Worth 1,368,261 1,252,941 1,003,352 888,177 770,014 720,659 487,780 18.73%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,368,261 1,252,941 1,003,352 888,177 770,014 720,659 487,780 18.73%
NOSH 311,677 311,677 311,600 311,641 311,746 310,629 155,344 12.29%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.40% 4.82% 7.40% -3.80% -5.90% 5.15% 3.73% -
ROE 1.62% 2.63% 4.52% -1.84% -6.23% 10.48% 5.69% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 295.01 219.01 195.92 183.36 304.18 507.64 522.14 -9.06%
EPS 7.11 10.59 14.56 -5.24 -15.40 24.32 17.87 -14.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 4.02 3.22 2.85 2.47 2.32 3.14 5.73%
Adjusted Per Share Value based on latest NOSH - 311,614
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 295.00 219.01 195.87 183.34 304.25 505.93 260.24 2.10%
EPS 7.11 10.59 14.56 -5.24 -15.40 24.24 8.91 -3.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 4.02 3.2192 2.8497 2.4705 2.3122 1.565 18.73%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.89 2.10 1.86 1.81 1.71 4.32 2.30 -
P/RPS 0.64 0.96 0.95 0.99 0.56 0.85 0.44 6.43%
P/EPS 26.57 19.83 12.77 -34.54 -11.10 17.76 12.87 12.82%
EY 3.76 5.04 7.83 -2.90 -9.01 5.63 7.77 -11.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.58 0.64 0.69 1.86 0.73 -8.43%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 25/02/10 27/02/09 22/02/08 27/02/07 -
Price 1.80 2.44 2.12 1.80 1.80 4.14 2.50 -
P/RPS 0.61 1.11 1.08 0.98 0.59 0.82 0.48 4.07%
P/EPS 25.30 23.04 14.56 -34.35 -11.69 17.02 13.99 10.36%
EY 3.95 4.34 6.87 -2.91 -8.56 5.87 7.15 -9.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.61 0.66 0.63 0.73 1.78 0.80 -10.53%

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