[KWANTAS] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 73.83%
YoY- 65.99%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,838,928 1,365,200 1,220,996 1,142,840 1,896,538 3,153,744 1,622,220 2.10%
PBT 50,840 80,426 110,348 -42,408 -111,930 201,018 69,620 -5.10%
Tax -6,786 -14,600 -20,000 -1,000 32 -38,498 -9,060 -4.69%
NP 44,054 65,826 90,348 -43,408 -111,898 162,520 60,560 -5.16%
-
NP to SH 44,348 66,020 90,738 -32,660 -96,018 151,090 55,520 -3.67%
-
Tax Rate 13.35% 18.15% 18.12% - - 19.15% 13.01% -
Total Cost 1,794,874 1,299,374 1,130,648 1,186,248 2,008,436 2,991,224 1,561,660 2.34%
-
Net Worth 1,368,261 1,252,941 1,003,352 888,177 770,014 720,659 487,780 18.73%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,368,261 1,252,941 1,003,352 888,177 770,014 720,659 487,780 18.73%
NOSH 311,677 311,677 311,600 311,641 311,746 310,629 155,344 12.29%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.40% 4.82% 7.40% -3.80% -5.90% 5.15% 3.73% -
ROE 3.24% 5.27% 9.04% -3.68% -12.47% 20.97% 11.38% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 590.01 438.02 391.85 366.72 608.36 1,015.28 1,044.27 -9.06%
EPS 14.22 21.18 29.12 -10.48 -30.80 48.64 35.74 -14.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 4.02 3.22 2.85 2.47 2.32 3.14 5.73%
Adjusted Per Share Value based on latest NOSH - 311,614
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 590.01 438.02 391.75 366.67 608.49 1,011.86 520.48 2.10%
EPS 14.23 21.18 29.11 -10.48 -30.81 48.48 17.81 -3.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 4.02 3.2192 2.8497 2.4705 2.3122 1.565 18.73%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.89 2.10 1.86 1.81 1.71 4.32 2.30 -
P/RPS 0.32 0.48 0.47 0.49 0.28 0.43 0.22 6.43%
P/EPS 13.28 9.91 6.39 -17.27 -5.55 8.88 6.44 12.80%
EY 7.53 10.09 15.66 -5.79 -18.01 11.26 15.54 -11.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.58 0.64 0.69 1.86 0.73 -8.43%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 25/02/10 27/02/09 22/02/08 27/02/07 -
Price 1.80 2.44 2.12 1.80 1.80 4.14 2.50 -
P/RPS 0.31 0.56 0.54 0.49 0.30 0.41 0.24 4.35%
P/EPS 12.65 11.52 7.28 -17.18 -5.84 8.51 6.99 10.38%
EY 7.90 8.68 13.74 -5.82 -17.11 11.75 14.30 -9.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.61 0.66 0.63 0.73 1.78 0.80 -10.53%

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