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

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	1,568,532	2,230,542	2,823,560	3,545,163	3,452,163	3,041,078	2,715,750	-30.66%
YoY %	-29.68%	-21.00%	-20.35%	2.69%	13.52%	11.98%	-	-
Horiz. %	57.76%	82.13%	103.97%	130.54%	127.12%	111.98%	100.00%	-
PBT	-95,323	-41,495	56,826	185,891	213,300	205,907	170,806	-
YoY %	-129.72%	-173.02%	-69.43%	-12.85%	3.59%	20.55%	-	-
Horiz. %	-55.81%	-24.29%	33.27%	108.83%	124.88%	120.55%	100.00%	-
Tax	7,880	-8,628	-2,886	-16,063	-22,151	-24,892	-25,875	-
YoY %	191.33%	-198.96%	82.03%	27.48%	11.01%	3.80%	-	-
Horiz. %	-30.45%	33.34%	11.15%	62.08%	85.61%	96.20%	100.00%	-
NP	-87,443	-50,123	53,940	169,828	191,149	181,015	144,931	-
YoY %	-74.46%	-192.92%	-68.24%	-11.15%	5.60%	24.90%	-	-
Horiz. %	-60.33%	-34.58%	37.22%	117.18%	131.89%	124.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-70,750	-43,020	27,285	132,301	150,839	142,310	125,457	-
YoY %	-64.46%	-257.67%	-79.38%	-12.29%	5.99%	13.43%	-	-
Horiz. %	-56.39%	-34.29%	21.75%	105.46%	120.23%	113.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	5.08%	8.64%	10.38%	12.09%	15.15%	-
YoY %	-	-	-41.20%	-16.76%	-14.14%	-20.20%	-	-
Horiz. %	-	-	33.53%	57.03%	68.51%	79.80%	100.00%	-
Total Cost	1,655,975	2,280,665	2,769,620	3,375,335	3,261,014	2,860,063	2,570,819	-25.43%
YoY %	-27.39%	-17.65%	-17.95%	3.51%	14.02%	11.25%	-	-
Horiz. %	64.41%	88.71%	107.73%	131.29%	126.85%	111.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	622,868	744,753	769,880	789,192	772,129	738,040	720,737	-9.27%
YoY %	-16.37%	-3.26%	-2.45%	2.21%	4.62%	2.40%	-	-
Horiz. %	86.42%	103.33%	106.82%	109.50%	107.13%	102.40%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	622,868	744,753	769,880	789,192	772,129	738,040	720,737	-9.27%
YoY %	-16.37%	-3.26%	-2.45%	2.21%	4.62%	2.40%	-	-
Horiz. %	86.42%	103.33%	106.82%	109.50%	107.13%	102.40%	100.00%	-
NOSH	311,434	311,612	311,692	310,705	311,719	311,409	310,662	0.16%
YoY %	-0.06%	-0.03%	0.32%	-0.33%	0.10%	0.24%	-	-
Horiz. %	100.25%	100.31%	100.33%	100.01%	100.34%	100.24%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	-5.57%	-2.25%	1.91%	4.79%	5.54%	5.95%	5.34%	-
YoY %	-147.56%	-217.80%	-60.13%	-13.54%	-6.89%	11.42%	-	-
Horiz. %	-104.31%	-42.13%	35.77%	89.70%	103.75%	111.42%	100.00%	-
ROE	-11.36%	-5.78%	3.54%	16.76%	19.54%	19.28%	17.41%	-
YoY %	-96.54%	-263.28%	-78.88%	-14.23%	1.35%	10.74%	-	-
Horiz. %	-65.25%	-33.20%	20.33%	96.27%	112.23%	110.74%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	503.65	715.81	905.88	1,141.00	1,107.46	976.55	874.18	-30.78%
YoY %	-29.64%	-20.98%	-20.61%	3.03%	13.41%	11.71%	-	-
Horiz. %	57.61%	81.88%	103.63%	130.52%	126.69%	111.71%	100.00%	-
EPS	-22.72	-13.81	8.75	42.58	48.39	45.70	40.38	-
YoY %	-64.52%	-257.83%	-79.45%	-12.01%	5.89%	13.17%	-	-
Horiz. %	-56.27%	-34.20%	21.67%	105.45%	119.84%	113.17%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.00	2.39	2.47	2.54	2.477	2.37	2.32	-9.42%
YoY %	-16.32%	-3.24%	-2.76%	2.54%	4.51%	2.16%	-	-
Horiz. %	86.21%	103.02%	106.47%	109.48%	106.77%	102.16%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 310,705
RPS	503.25	715.66	905.92	1,137.44	1,107.61	975.71	871.33	-30.66%
YoY %	-29.68%	-21.00%	-20.35%	2.69%	13.52%	11.98%	-	-
Horiz. %	57.76%	82.13%	103.97%	130.54%	127.12%	111.98%	100.00%	-
EPS	-22.70	-13.80	8.75	42.45	48.40	45.66	40.25	-
YoY %	-64.49%	-257.71%	-79.39%	-12.29%	6.00%	13.44%	-	-
Horiz. %	-56.40%	-34.29%	21.74%	105.47%	120.25%	113.44%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.9984	2.3895	2.4701	2.5321	2.4773	2.368	2.3124	-9.27%
YoY %	-16.37%	-3.26%	-2.45%	2.21%	4.62%	2.40%	-	-
Horiz. %	86.42%	103.33%	106.82%	109.50%	107.13%	102.40%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	2.01	1.80	1.71	2.60	3.70	4.08	4.32	-
P/RPS	0.40	0.25	0.19	0.23	0.33	0.42	0.49	-12.66%
YoY %	60.00%	31.58%	-17.39%	-30.30%	-21.43%	-14.29%	-	-
Horiz. %	81.63%	51.02%	38.78%	46.94%	67.35%	85.71%	100.00%	-
P/EPS	-8.85	-13.04	19.53	6.11	7.65	8.93	10.70	-
YoY %	32.13%	-166.77%	219.64%	-20.13%	-14.33%	-16.54%	-	-
Horiz. %	-82.71%	-121.87%	182.52%	57.10%	71.50%	83.46%	100.00%	-
EY	-11.30	-7.67	5.12	16.38	13.08	11.20	9.35	-
YoY %	-47.33%	-249.80%	-68.74%	25.23%	16.79%	19.79%	-	-
Horiz. %	-120.86%	-82.03%	54.76%	175.19%	139.89%	119.79%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.01	0.75	0.69	1.02	1.49	1.72	1.86	-33.46%
YoY %	34.67%	8.70%	-32.35%	-31.54%	-13.37%	-7.53%	-	-
Horiz. %	54.30%	40.32%	37.10%	54.84%	80.11%	92.47%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	26/05/08	22/02/08	-
Price	2.24	2.23	1.80	1.88	2.85	4.10	4.14	-
P/RPS	0.44	0.31	0.20	0.16	0.26	0.42	0.47	-4.30%
YoY %	41.94%	55.00%	25.00%	-38.46%	-38.10%	-10.64%	-	-
Horiz. %	93.62%	65.96%	42.55%	34.04%	55.32%	89.36%	100.00%	-
P/EPS	-9.86	-16.15	20.56	4.42	5.89	8.97	10.25	-
YoY %	38.95%	-178.55%	365.16%	-24.96%	-34.34%	-12.49%	-	-
Horiz. %	-96.20%	-157.56%	200.59%	43.12%	57.46%	87.51%	100.00%	-
EY	-10.14	-6.19	4.86	22.65	16.98	11.15	9.75	-
YoY %	-63.81%	-227.37%	-78.54%	33.39%	52.29%	14.36%	-	-
Horiz. %	-104.00%	-63.49%	49.85%	232.31%	174.15%	114.36%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.12	0.93	0.73	0.74	1.15	1.73	1.78	-26.59%
YoY %	20.43%	27.40%	-1.35%	-35.65%	-33.53%	-2.81%	-	-
Horiz. %	62.92%	52.25%	41.01%	41.57%	64.61%	97.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos