[KWANTAS] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -29.84%
YoY- 164.91%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,299,626 1,260,261 1,365,200 1,439,404 1,251,097 1,138,224 1,220,996 4.25%
PBT 49,185 59,917 80,426 97,832 147,980 98,433 110,348 -41.67%
Tax -15,600 -13,074 -14,600 -16,440 -31,883 -18,426 -20,000 -15.27%
NP 33,585 46,842 65,826 81,392 116,097 80,006 90,348 -48.33%
-
NP to SH 33,753 46,986 66,020 81,612 116,315 80,337 90,738 -48.30%
-
Tax Rate 31.72% 21.82% 18.15% 16.80% 21.55% 18.72% 18.12% -
Total Cost 1,266,041 1,213,418 1,299,374 1,358,012 1,135,000 1,058,217 1,130,648 7.83%
-
Net Worth 1,355,793 1,212,423 1,252,941 1,236,639 1,203,059 1,006,814 1,003,352 22.24%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,355,793 1,212,423 1,252,941 1,236,639 1,203,059 1,006,814 1,003,352 22.24%
NOSH 311,676 311,677 311,677 311,496 311,673 311,707 311,600 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.58% 3.72% 4.82% 5.65% 9.28% 7.03% 7.40% -
ROE 2.49% 3.88% 5.27% 6.60% 9.67% 7.98% 9.04% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 416.98 404.35 438.02 462.09 401.41 365.16 391.85 4.23%
EPS 10.83 15.08 21.18 26.20 37.32 25.77 29.12 -48.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.35 3.89 4.02 3.97 3.86 3.23 3.22 22.22%
Adjusted Per Share Value based on latest NOSH - 311,496
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 416.98 404.35 438.02 461.82 401.41 365.19 391.75 4.25%
EPS 10.83 15.08 21.18 26.18 37.32 25.78 29.11 -48.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.35 3.89 4.02 3.9677 3.8599 3.2303 3.2192 22.24%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.99 2.40 2.10 1.82 2.24 2.12 1.86 -
P/RPS 0.48 0.59 0.48 0.39 0.56 0.58 0.47 1.41%
P/EPS 18.38 15.92 9.91 6.95 6.00 8.23 6.39 102.38%
EY 5.44 6.28 10.09 14.40 16.66 12.16 15.66 -50.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.62 0.52 0.46 0.58 0.66 0.58 -14.33%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 28/02/12 29/11/11 26/08/11 27/05/11 25/02/11 -
Price 2.13 2.09 2.44 2.13 1.93 2.58 2.12 -
P/RPS 0.51 0.52 0.56 0.46 0.48 0.71 0.54 -3.74%
P/EPS 19.67 13.86 11.52 8.13 5.17 10.01 7.28 94.10%
EY 5.08 7.21 8.68 12.30 19.34 9.99 13.74 -48.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.61 0.54 0.50 0.80 0.66 -18.02%

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