[KWANTAS] YoY 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- 109.8%
YoY- 92.1%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 470,446 318,595 435,146 444,792 563,952 322,749 342,040 5.45%
PBT 11,167 672 -29,458 28,144 16,663 15,755 41,350 -19.58%
Tax -4,000 503 -5,933 -3,357 -3,850 -3,190 -3,750 1.08%
NP 7,167 1,175 -35,391 24,787 12,813 12,565 37,600 -24.11%
-
NP to SH 7,561 1,312 -35,351 24,821 12,921 12,607 37,667 -23.46%
-
Tax Rate 35.82% -74.85% - 11.93% 23.11% 20.25% 9.07% -
Total Cost 463,279 317,420 470,537 420,005 551,139 310,184 304,440 7.24%
-
Net Worth 1,243,591 1,234,240 1,362,028 1,433,714 1,368,261 1,252,941 1,003,207 3.64%
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 1,003,207 3.64%
NOSH 311,677 311,677 311,677 311,677 311,677 311,677 311,555 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 1.52% 0.37% -8.13% 5.57% 2.27% 3.89% 10.99% -
ROE 0.61% 0.11% -2.60% 1.73% 0.94% 1.01% 3.75% -
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 150.94 102.22 139.61 142.71 180.94 103.55 109.78 5.44%
EPS 2.43 0.42 -11.34 7.96 4.15 4.05 12.09 -23.44%
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 150.94 102.22 139.61 142.71 180.94 103.55 109.74 5.45%
EPS 2.43 0.42 -11.34 7.96 4.15 4.04 12.09 -23.44%
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 3.2187 3.64%
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 0.99 1.49 1.43 1.44 1.04 2.03 1.69 -8.51%
P/EPS 61.83 361.09 -17.63 25.87 45.59 51.92 15.38 26.07%
EY 1.62 0.28 -5.67 3.87 2.19 1.93 6.50 -20.65%
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 1.02 1.38 1.40 1.49 0.99 2.36 1.93 -10.07%
P/EPS 63.48 334.96 -17.19 26.75 43.42 60.32 17.54 23.88%
EY 1.58 0.30 -5.82 3.74 2.30 1.66 5.70 -19.23%
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