[KWANTAS] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -584.49%
YoY- -187.43%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 923,252 1,686,696 1,190,668 1,460,814 1,604,160 1,838,928 1,365,200 -6.30%
PBT 108,930 59,248 -36,732 -49,212 82,940 50,840 80,426 5.18%
Tax -17,500 -13,000 -994 -14,966 -9,714 -6,786 -14,600 3.06%
NP 91,430 46,248 -37,726 -64,178 73,226 44,054 65,826 5.62%
-
NP to SH 92,556 47,284 -37,148 -64,088 73,304 44,348 66,020 5.78%
-
Tax Rate 16.07% 21.94% - - 11.71% 13.35% 18.15% -
Total Cost 831,822 1,640,448 1,228,394 1,524,992 1,530,934 1,794,874 1,299,374 -7.15%
-
Net Worth 1,305,926 1,243,591 1,234,240 1,362,028 1,433,714 1,368,261 1,252,941 0.69%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,305,926 1,243,591 1,234,240 1,362,028 1,433,714 1,368,261 1,252,941 0.69%
NOSH 311,677 311,677 311,677 311,677 311,677 311,677 311,677 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.90% 2.74% -3.17% -4.39% 4.56% 2.40% 4.82% -
ROE 7.09% 3.80% -3.01% -4.71% 5.11% 3.24% 5.27% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 296.22 541.17 382.02 468.69 514.69 590.01 438.02 -6.30%
EPS 29.70 15.18 -11.92 -20.56 23.52 14.22 21.18 5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.19 3.99 3.96 4.37 4.60 4.39 4.02 0.69%
Adjusted Per Share Value based on latest NOSH - 311,677
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 296.22 541.17 382.02 468.69 514.69 590.01 438.02 -6.30%
EPS 29.70 15.17 -11.92 -20.56 23.52 14.23 21.18 5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.19 3.99 3.96 4.37 4.60 4.39 4.02 0.69%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.41 1.50 1.52 2.00 2.06 1.89 2.10 -
P/RPS 0.48 0.28 0.40 0.43 0.40 0.32 0.48 0.00%
P/EPS 4.75 9.89 -12.75 -9.73 8.76 13.28 9.91 -11.52%
EY 21.06 10.11 -7.84 -10.28 11.42 7.53 10.09 13.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.38 0.46 0.45 0.43 0.52 -6.83%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 29/02/16 27/02/15 27/02/14 27/02/13 28/02/12 -
Price 1.45 1.54 1.41 1.95 2.13 1.80 2.44 -
P/RPS 0.49 0.28 0.37 0.42 0.41 0.31 0.56 -2.19%
P/EPS 4.88 10.15 -11.83 -9.48 9.06 12.65 11.52 -13.32%
EY 20.48 9.85 -8.45 -10.54 11.04 7.90 8.68 15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.36 0.45 0.46 0.41 0.61 -8.83%

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