[KWANTAS] YoY 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- 147.65%
YoY- 129.35%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
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 563,952 322,749 342,040 294,213 295,897 1,017,500 435,187 4.41%
PBT 16,663 15,755 41,350 17,634 -57,216 71,849 15,188 1.55%
Tax -3,850 -3,190 -3,750 -4,300 16 -13,161 -2,030 11.24%
NP 12,813 12,565 37,600 13,334 -57,200 58,688 13,158 -0.44%
-
NP to SH 12,921 12,607 37,667 14,864 -50,650 54,366 12,170 1.00%
-
Tax Rate 23.11% 20.25% 9.07% 24.38% - 18.32% 13.37% -
Total Cost 551,139 310,184 304,440 280,879 353,097 958,812 422,029 4.54%
-
Net Worth 1,368,261 1,252,941 1,003,207 888,100 769,880 720,737 488,043 18.72%
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 1,003,207 888,100 769,880 720,737 488,043 18.72%
NOSH 311,677 311,677 311,555 311,614 311,692 310,662 155,427 12.28%
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 2.27% 3.89% 10.99% 4.53% -19.33% 5.77% 3.02% -
ROE 0.94% 1.01% 3.75% 1.67% -6.58% 7.54% 2.49% -
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 180.94 103.55 109.78 94.42 94.93 327.53 279.99 -7.01%
EPS 4.15 4.05 12.09 4.77 -16.25 17.50 7.83 -10.03%
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 180.94 103.55 109.74 94.40 94.94 326.46 139.63 4.41%
EPS 4.15 4.04 12.09 4.77 -16.25 17.44 3.90 1.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 4.02 3.2187 2.8494 2.4701 2.3124 1.5659 18.72%
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 1.04 2.03 1.69 1.92 1.80 1.32 0.82 4.03%
P/EPS 45.59 51.92 15.38 37.95 -10.52 24.69 29.37 7.59%
EY 2.19 1.93 6.50 2.64 -9.50 4.05 3.40 -7.06%
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 0.99 2.36 1.93 1.91 1.90 1.26 0.89 1.78%
P/EPS 43.42 60.32 17.54 37.74 -11.08 23.66 31.93 5.25%
EY 2.30 1.66 5.70 2.65 -9.03 4.23 3.13 -5.00%
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