[KWANTAS] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 44.78%
YoY- 2564.11%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,260,261 1,365,200 1,439,404 1,251,097 1,138,224 1,220,996 1,073,832 11.25%
PBT 59,917 80,426 97,832 147,980 98,433 110,348 55,296 5.49%
Tax -13,074 -14,600 -16,440 -31,883 -18,426 -20,000 -25,000 -35.06%
NP 46,842 65,826 81,392 116,097 80,006 90,348 30,296 33.67%
-
NP to SH 46,986 66,020 81,612 116,315 80,337 90,738 30,808 32.46%
-
Tax Rate 21.82% 18.15% 16.80% 21.55% 18.72% 18.12% 45.21% -
Total Cost 1,213,418 1,299,374 1,358,012 1,135,000 1,058,217 1,130,648 1,043,536 10.56%
-
Net Worth 1,212,423 1,252,941 1,236,639 1,203,059 1,006,814 1,003,352 963,529 16.53%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,212,423 1,252,941 1,236,639 1,203,059 1,006,814 1,003,352 963,529 16.53%
NOSH 311,677 311,677 311,496 311,673 311,707 311,600 311,821 -0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.72% 4.82% 5.65% 9.28% 7.03% 7.40% 2.82% -
ROE 3.88% 5.27% 6.60% 9.67% 7.98% 9.04% 3.20% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 404.35 438.02 462.09 401.41 365.16 391.85 344.37 11.28%
EPS 15.08 21.18 26.20 37.32 25.77 29.12 9.88 32.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 4.02 3.97 3.86 3.23 3.22 3.09 16.57%
Adjusted Per Share Value based on latest NOSH - 311,636
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 404.35 438.02 461.82 401.41 365.19 391.75 344.53 11.25%
EPS 15.08 21.18 26.18 37.32 25.78 29.11 9.88 32.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 4.02 3.9677 3.8599 3.2303 3.2192 3.0914 16.53%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.40 2.10 1.82 2.24 2.12 1.86 1.60 -
P/RPS 0.59 0.48 0.39 0.56 0.58 0.47 0.46 18.03%
P/EPS 15.92 9.91 6.95 6.00 8.23 6.39 16.19 -1.11%
EY 6.28 10.09 14.40 16.66 12.16 15.66 6.18 1.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.46 0.58 0.66 0.58 0.52 12.42%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 29/11/11 26/08/11 27/05/11 25/02/11 30/11/10 -
Price 2.09 2.44 2.13 1.93 2.58 2.12 1.85 -
P/RPS 0.52 0.56 0.46 0.48 0.71 0.54 0.54 -2.48%
P/EPS 13.86 11.52 8.13 5.17 10.01 7.28 18.72 -18.14%
EY 7.21 8.68 12.30 19.34 9.99 13.74 5.34 22.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.54 0.50 0.80 0.66 0.60 -6.77%

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