[KWANTAS] YoY Quarter Result on 31-Dec-2010 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 389.05%
YoY- 153.41%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 444,792 563,952 322,749 342,040 294,213 295,897 1,017,500 -12.87%
PBT 28,144 16,663 15,755 41,350 17,634 -57,216 71,849 -14.44%
Tax -3,357 -3,850 -3,190 -3,750 -4,300 16 -13,161 -20.34%
NP 24,787 12,813 12,565 37,600 13,334 -57,200 58,688 -13.36%
-
NP to SH 24,821 12,921 12,607 37,667 14,864 -50,650 54,366 -12.23%
-
Tax Rate 11.93% 23.11% 20.25% 9.07% 24.38% - 18.32% -
Total Cost 420,005 551,139 310,184 304,440 280,879 353,097 958,812 -12.84%
-
Net Worth 1,433,714 1,368,261 1,252,941 1,003,207 888,100 769,880 720,737 12.13%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,433,714 1,368,261 1,252,941 1,003,207 888,100 769,880 720,737 12.13%
NOSH 311,677 311,677 311,677 311,555 311,614 311,692 310,662 0.05%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.57% 2.27% 3.89% 10.99% 4.53% -19.33% 5.77% -
ROE 1.73% 0.94% 1.01% 3.75% 1.67% -6.58% 7.54% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 142.71 180.94 103.55 109.78 94.42 94.93 327.53 -12.91%
EPS 7.96 4.15 4.05 12.09 4.77 -16.25 17.50 -12.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.60 4.39 4.02 3.22 2.85 2.47 2.32 12.07%
Adjusted Per Share Value based on latest NOSH - 311,555
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 142.71 180.94 103.55 109.74 94.40 94.94 326.46 -12.87%
EPS 7.96 4.15 4.04 12.09 4.77 -16.25 17.44 -12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.60 4.39 4.02 3.2187 2.8494 2.4701 2.3124 12.13%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.06 1.89 2.10 1.86 1.81 1.71 4.32 -
P/RPS 1.44 1.04 2.03 1.69 1.92 1.80 1.32 1.45%
P/EPS 25.87 45.59 51.92 15.38 37.95 -10.52 24.69 0.78%
EY 3.87 2.19 1.93 6.50 2.64 -9.50 4.05 -0.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.52 0.58 0.64 0.69 1.86 -21.04%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 28/02/12 25/02/11 25/02/10 27/02/09 22/02/08 -
Price 2.13 1.80 2.44 2.12 1.80 1.80 4.14 -
P/RPS 1.49 0.99 2.36 1.93 1.91 1.90 1.26 2.83%
P/EPS 26.75 43.42 60.32 17.54 37.74 -11.08 23.66 2.06%
EY 3.74 2.30 1.66 5.70 2.65 -9.03 4.23 -2.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.61 0.66 0.63 0.73 1.78 -20.17%

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