[KWANTAS] YoY TTM Result on 30-Sep-2008 [#1]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -12.29%
YoY- 58.9%
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,342,490 1,243,564 1,193,367 3,545,163 2,133,437 1,223,394 1,167,775 2.34%
PBT 158,614 57,828 -135,412 185,891 114,145 28,054 40,247 25.66%
Tax -29,743 -16,362 11,680 -16,063 -14,744 -2,787 -9,150 21.69%
NP 128,871 41,466 -123,732 169,828 99,401 25,267 31,097 26.72%
-
NP to SH 129,154 43,262 -104,585 132,301 83,261 25,649 29,813 27.66%
-
Tax Rate 18.75% 28.29% - 8.64% 12.92% 9.93% 22.73% -
Total Cost 1,213,619 1,202,098 1,317,099 3,375,335 2,034,036 1,198,127 1,136,678 1.09%
-
Net Worth 1,236,639 963,529 782,625 789,192 621,540 473,600 439,318 18.81%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - 7,438 - -
Div Payout % - - - - - 29.00% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,236,639 963,529 782,625 789,192 621,540 473,600 439,318 18.81%
NOSH 311,496 311,821 277,526 310,705 155,385 155,278 149,938 12.95%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.60% 3.33% -10.37% 4.79% 4.66% 2.07% 2.66% -
ROE 10.44% 4.49% -13.36% 16.76% 13.40% 5.42% 6.79% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 430.98 398.81 430.00 1,141.00 1,373.00 787.87 778.84 -9.38%
EPS 41.46 13.87 -37.68 42.58 53.58 16.52 19.88 13.02%
DPS 0.00 0.00 0.00 0.00 0.00 4.79 0.00 -
NAPS 3.97 3.09 2.82 2.54 4.00 3.05 2.93 5.19%
Adjusted Per Share Value based on latest NOSH - 310,705
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 430.73 398.99 382.88 1,137.44 684.50 392.52 374.67 2.35%
EPS 41.44 13.88 -33.56 42.45 26.71 8.23 9.57 27.65%
DPS 0.00 0.00 0.00 0.00 0.00 2.39 0.00 -
NAPS 3.9677 3.0914 2.511 2.5321 1.9942 1.5195 1.4095 18.81%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.82 1.60 2.15 2.60 3.45 1.81 1.92 -
P/RPS 0.42 0.40 0.50 0.23 0.25 0.23 0.25 9.02%
P/EPS 4.39 11.53 -5.71 6.11 6.44 10.96 9.66 -12.31%
EY 22.78 8.67 -17.53 16.38 15.53 9.13 10.36 14.02%
DY 0.00 0.00 0.00 0.00 0.00 2.65 0.00 -
P/NAPS 0.46 0.52 0.76 1.02 0.86 0.59 0.66 -5.83%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 30/11/10 26/11/09 28/11/08 28/11/07 29/11/06 30/11/05 -
Price 2.13 1.85 2.15 1.88 3.92 2.12 1.91 -
P/RPS 0.49 0.46 0.50 0.16 0.29 0.27 0.25 11.86%
P/EPS 5.14 13.33 -5.71 4.42 7.32 12.83 9.61 -9.89%
EY 19.47 7.50 -17.53 22.65 13.67 7.79 10.41 10.99%
DY 0.00 0.00 0.00 0.00 0.00 2.26 0.00 -
P/NAPS 0.54 0.60 0.76 0.74 0.98 0.70 0.65 -3.04%

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