[KWANTAS] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 209.8%
YoY- 65.29%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 843,348 595,334 730,407 802,080 919,464 682,600 610,498 5.52%
PBT 29,624 -18,366 -24,606 41,470 25,420 40,213 55,174 -9.83%
Tax -6,500 -497 -7,483 -4,857 -3,393 -7,300 -10,000 -6.92%
NP 23,124 -18,863 -32,089 36,613 22,027 32,913 45,174 -10.55%
-
NP to SH 23,642 -18,574 -32,044 36,652 22,174 33,010 45,369 -10.28%
-
Tax Rate 21.94% - - 11.71% 13.35% 18.15% 18.12% -
Total Cost 820,224 614,197 762,496 765,467 897,437 649,687 565,324 6.39%
-
Net Worth 1,243,591 1,234,240 1,362,028 1,433,714 1,368,261 1,252,941 1,003,352 3.63%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,243,591 1,234,240 1,362,028 1,433,714 1,368,261 1,252,941 1,003,352 3.63%
NOSH 311,677 311,677 311,677 311,677 311,677 311,677 311,600 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.74% -3.17% -4.39% 4.56% 2.40% 4.82% 7.40% -
ROE 1.90% -1.50% -2.35% 2.56% 1.62% 2.63% 4.52% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 270.58 191.01 234.35 257.34 295.01 219.01 195.92 5.52%
EPS 7.59 -5.96 -10.28 11.76 7.11 10.59 14.56 -10.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.99 3.96 4.37 4.60 4.39 4.02 3.22 3.63%
Adjusted Per Share Value based on latest NOSH - 311,677
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 270.58 191.01 234.35 257.34 295.00 219.01 195.87 5.52%
EPS 7.59 -5.96 -10.28 11.76 7.11 10.59 14.56 -10.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.99 3.96 4.37 4.60 4.39 4.02 3.2192 3.63%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.50 1.52 2.00 2.06 1.89 2.10 1.86 -
P/RPS 0.55 0.80 0.85 0.80 0.64 0.96 0.95 -8.69%
P/EPS 19.77 -25.51 -19.45 17.52 26.57 19.83 12.77 7.54%
EY 5.06 -3.92 -5.14 5.71 3.76 5.04 7.83 -7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.46 0.45 0.43 0.52 0.58 -6.79%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 27/02/14 27/02/13 28/02/12 25/02/11 -
Price 1.54 1.41 1.95 2.13 1.80 2.44 2.12 -
P/RPS 0.57 0.74 0.83 0.83 0.61 1.11 1.08 -10.09%
P/EPS 20.30 -23.66 -18.97 18.11 25.30 23.04 14.56 5.68%
EY 4.93 -4.23 -5.27 5.52 3.95 4.34 6.87 -5.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.45 0.46 0.41 0.61 0.66 -8.38%

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