[KWANTAS] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 1.39%
YoY- -77.98%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,872,795 1,871,019 1,724,060 1,536,490 1,295,287 1,299,626 1,342,625 24.81%
PBT 54,408 49,839 47,413 34,392 33,484 49,185 119,093 -40.65%
Tax -10,236 -8,279 -13,386 -11,693 -11,033 -15,600 -27,869 -48.68%
NP 44,172 41,560 34,027 22,699 22,451 33,585 91,224 -38.30%
-
NP to SH 44,314 41,736 34,239 22,917 22,603 33,753 91,440 -38.27%
-
Tax Rate 18.81% 16.61% 28.23% 34.00% 32.95% 31.72% 23.40% -
Total Cost 1,828,623 1,829,459 1,690,033 1,513,791 1,272,836 1,266,041 1,251,401 28.74%
-
Net Worth 1,399,429 1,382,817 1,371,378 1,368,261 1,355,794 1,367,960 1,212,423 10.02%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,399,429 1,382,817 1,371,378 1,368,261 1,355,794 1,367,960 1,212,423 10.02%
NOSH 311,677 311,677 311,677 311,677 311,677 311,677 311,677 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.36% 2.22% 1.97% 1.48% 1.73% 2.58% 6.79% -
ROE 3.17% 3.02% 2.50% 1.67% 1.67% 2.47% 7.54% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 600.88 600.75 553.16 492.98 415.59 413.27 430.77 24.81%
EPS 14.22 13.40 10.99 7.35 7.25 10.73 29.34 -38.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.49 4.44 4.40 4.39 4.35 4.35 3.89 10.02%
Adjusted Per Share Value based on latest NOSH - 311,677
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 600.87 600.31 553.15 492.97 415.59 416.98 430.77 24.81%
EPS 14.22 13.39 10.99 7.35 7.25 10.83 29.34 -38.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.49 4.4367 4.40 4.39 4.35 4.389 3.89 10.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.03 1.91 1.80 1.89 1.98 1.99 2.40 -
P/RPS 0.34 0.32 0.33 0.38 0.48 0.48 0.56 -28.27%
P/EPS 14.28 14.25 16.39 25.70 27.30 18.54 8.18 44.93%
EY 7.00 7.02 6.10 3.89 3.66 5.39 12.22 -31.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.41 0.43 0.46 0.46 0.62 -19.22%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 28/05/13 27/02/13 29/11/12 29/08/12 29/05/12 -
Price 2.06 1.90 2.01 1.80 1.89 2.13 2.09 -
P/RPS 0.34 0.32 0.36 0.37 0.45 0.52 0.49 -21.60%
P/EPS 14.49 14.18 18.30 24.48 26.06 19.85 7.12 60.52%
EY 6.90 7.05 5.47 4.08 3.84 5.04 14.04 -37.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.46 0.41 0.43 0.49 0.54 -10.12%

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