[KWANTAS] YoY Quarter Result on 31-Dec-2007 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 156.7%
YoY- 346.72%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 342,040 294,213 295,897 1,017,500 435,187 256,467 352,542 -0.50%
PBT 41,350 17,634 -57,216 71,849 15,188 5,838 7,796 32.04%
Tax -3,750 -4,300 16 -13,161 -2,030 -1,268 -1,402 17.80%
NP 37,600 13,334 -57,200 58,688 13,158 4,570 6,394 34.33%
-
NP to SH 37,667 14,864 -50,650 54,366 12,170 5,420 6,296 34.71%
-
Tax Rate 9.07% 24.38% - 18.32% 13.37% 21.72% 17.98% -
Total Cost 304,440 280,879 353,097 958,812 422,029 251,897 346,148 -2.11%
-
Net Worth 1,003,207 888,100 769,880 720,737 488,043 390,598 369,942 18.08%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,003,207 888,100 769,880 720,737 488,043 390,598 369,942 18.08%
NOSH 311,555 311,614 311,692 310,662 155,427 130,199 139,600 14.30%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.99% 4.53% -19.33% 5.77% 3.02% 1.78% 1.81% -
ROE 3.75% 1.67% -6.58% 7.54% 2.49% 1.39% 1.70% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 109.78 94.42 94.93 327.53 279.99 196.98 252.54 -12.95%
EPS 12.09 4.77 -16.25 17.50 7.83 3.51 4.51 17.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 2.85 2.47 2.32 3.14 3.00 2.65 3.29%
Adjusted Per Share Value based on latest NOSH - 310,662
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 109.74 94.40 94.94 326.46 139.63 82.29 113.11 -0.50%
EPS 12.09 4.77 -16.25 17.44 3.90 1.74 2.02 34.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2187 2.8494 2.4701 2.3124 1.5659 1.2532 1.1869 18.08%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.86 1.81 1.71 4.32 2.30 1.90 2.53 -
P/RPS 1.69 1.92 1.80 1.32 0.82 0.96 1.00 9.13%
P/EPS 15.38 37.95 -10.52 24.69 29.37 45.64 56.10 -19.39%
EY 6.50 2.64 -9.50 4.05 3.40 2.19 1.78 24.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.69 1.86 0.73 0.63 0.95 -7.89%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 27/02/09 22/02/08 27/02/07 28/02/06 28/02/05 -
Price 2.12 1.80 1.80 4.14 2.50 1.99 2.50 -
P/RPS 1.93 1.91 1.90 1.26 0.89 1.01 0.99 11.76%
P/EPS 17.54 37.74 -11.08 23.66 31.93 47.80 55.43 -17.44%
EY 5.70 2.65 -9.03 4.23 3.13 2.09 1.80 21.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.73 1.78 0.80 0.66 0.94 -5.72%

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