[KWANTAS] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 7.41%
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,604,160 1,429,152 1,871,019 1,826,173 1,838,928 1,422,048 1,299,626 15.02%
PBT 82,940 53,304 49,839 57,554 50,840 35,028 49,185 41.53%
Tax -9,714 -6,000 -8,279 -10,122 -6,786 1,828 -15,600 -27.01%
NP 73,226 47,304 41,560 47,432 44,054 36,856 33,585 67.90%
-
NP to SH 73,304 47,324 41,736 47,634 44,348 37,012 33,753 67.46%
-
Tax Rate 11.71% 11.26% 16.61% 17.59% 13.35% -5.22% 31.72% -
Total Cost 1,530,934 1,381,848 1,829,459 1,778,741 1,794,874 1,385,192 1,266,041 13.46%
-
Net Worth 1,433,714 1,399,429 1,383,905 1,371,378 1,368,261 1,355,794 1,355,793 3.78%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,433,714 1,399,429 1,383,905 1,371,378 1,368,261 1,355,794 1,355,793 3.78%
NOSH 311,677 311,677 311,690 311,677 311,677 311,677 311,676 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.56% 3.31% 2.22% 2.60% 2.40% 2.59% 2.58% -
ROE 5.11% 3.38% 3.02% 3.47% 3.24% 2.73% 2.49% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 514.69 458.54 600.28 585.92 590.01 456.26 416.98 15.02%
EPS 23.52 15.20 13.39 15.28 14.22 11.88 10.83 67.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.60 4.49 4.44 4.40 4.39 4.35 4.35 3.78%
Adjusted Per Share Value based on latest NOSH - 311,677
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 514.69 458.53 600.31 585.92 590.01 456.26 416.98 15.02%
EPS 23.52 15.18 13.39 15.28 14.23 11.88 10.83 67.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.60 4.49 4.4402 4.40 4.39 4.35 4.35 3.78%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.06 2.03 1.91 1.80 1.89 1.98 1.99 -
P/RPS 0.40 0.44 0.32 0.31 0.32 0.43 0.48 -11.41%
P/EPS 8.76 13.37 14.26 11.78 13.28 16.67 18.38 -38.90%
EY 11.42 7.48 7.01 8.49 7.53 6.00 5.44 63.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.43 0.41 0.43 0.46 0.46 -1.45%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 28/05/13 27/02/13 29/11/12 29/08/12 -
Price 2.13 2.06 1.90 2.01 1.80 1.89 2.13 -
P/RPS 0.41 0.45 0.32 0.34 0.31 0.41 0.51 -13.50%
P/EPS 9.06 13.57 14.19 13.15 12.65 15.92 19.67 -40.27%
EY 11.04 7.37 7.05 7.60 7.90 6.28 5.08 67.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.43 0.46 0.41 0.43 0.49 -4.11%

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