[KWANTAS] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -11.46%
YoY- 396.36%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,365,200 1,439,404 1,251,097 1,138,224 1,220,996 1,073,832 1,248,186 6.13%
PBT 80,426 97,832 147,980 98,433 110,348 55,296 5,166 520.37%
Tax -14,600 -16,440 -31,883 -18,426 -20,000 -25,000 -6,312 74.63%
NP 65,826 81,392 116,097 80,006 90,348 30,296 -1,146 -
-
NP to SH 66,020 81,612 116,315 80,337 90,738 30,808 4,366 508.47%
-
Tax Rate 18.15% 16.80% 21.55% 18.72% 18.12% 45.21% 122.18% -
Total Cost 1,299,374 1,358,012 1,135,000 1,058,217 1,130,648 1,043,536 1,249,332 2.64%
-
Net Worth 1,252,941 1,236,639 1,203,059 1,006,814 1,003,352 963,529 961,406 19.25%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,252,941 1,236,639 1,203,059 1,006,814 1,003,352 963,529 961,406 19.25%
NOSH 311,677 311,496 311,673 311,707 311,600 311,821 311,134 0.11%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.82% 5.65% 9.28% 7.03% 7.40% 2.82% -0.09% -
ROE 5.27% 6.60% 9.67% 7.98% 9.04% 3.20% 0.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 438.02 462.09 401.41 365.16 391.85 344.37 401.17 6.01%
EPS 21.18 26.20 37.32 25.77 29.12 9.88 1.40 508.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.02 3.97 3.86 3.23 3.22 3.09 3.09 19.11%
Adjusted Per Share Value based on latest NOSH - 311,380
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 438.02 461.82 401.41 365.19 391.75 344.53 400.47 6.13%
EPS 21.18 26.18 37.32 25.78 29.11 9.88 1.40 508.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.02 3.9677 3.8599 3.2303 3.2192 3.0914 3.0846 19.25%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.10 1.82 2.24 2.12 1.86 1.60 1.76 -
P/RPS 0.48 0.39 0.56 0.58 0.47 0.46 0.44 5.95%
P/EPS 9.91 6.95 6.00 8.23 6.39 16.19 125.42 -81.50%
EY 10.09 14.40 16.66 12.16 15.66 6.18 0.80 439.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.58 0.66 0.58 0.52 0.57 -5.92%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 26/08/11 27/05/11 25/02/11 30/11/10 30/08/10 -
Price 2.44 2.13 1.93 2.58 2.12 1.85 1.67 -
P/RPS 0.56 0.46 0.48 0.71 0.54 0.54 0.42 21.07%
P/EPS 11.52 8.13 5.17 10.01 7.28 18.72 119.01 -78.82%
EY 8.68 12.30 19.34 9.99 13.74 5.34 0.84 372.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.50 0.80 0.66 0.60 0.54 8.44%

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