[KWANTAS] YoY TTM Result on 30-Jun-2009 [#4]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -64.46%
YoY- -146.9%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,299,626 1,251,097 1,252,313 1,568,532 3,452,163 1,949,988 1,127,553 2.39%
PBT 49,185 147,980 5,166 -95,323 213,300 105,107 16,189 20.32%
Tax -15,600 -31,883 -6,312 7,880 -22,151 -11,156 -787 64.43%
NP 33,585 116,097 -1,146 -87,443 191,149 93,951 15,402 13.86%
-
NP to SH 33,753 116,453 4,366 -70,750 150,839 77,672 17,532 11.52%
-
Tax Rate 31.72% 21.55% 122.18% - 10.38% 10.61% 4.86% -
Total Cost 1,266,041 1,135,000 1,253,459 1,655,975 3,261,014 1,856,037 1,112,151 2.18%
-
Net Worth 1,367,960 1,202,917 963,496 622,868 772,129 621,262 446,302 20.50%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - 7,438 -
Div Payout % - - - - - - 42.43% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,367,960 1,202,917 963,496 622,868 772,129 621,262 446,302 20.50%
NOSH 311,677 311,636 311,811 311,434 311,719 155,315 148,767 13.10%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.58% 9.28% -0.09% -5.57% 5.54% 4.82% 1.37% -
ROE 2.47% 9.68% 0.45% -11.36% 19.54% 12.50% 3.93% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 413.27 401.46 401.63 503.65 1,107.46 1,255.50 757.93 -9.60%
EPS 10.73 37.37 1.40 -22.72 48.39 50.01 11.78 -1.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 4.35 3.86 3.09 2.00 2.477 4.00 3.00 6.38%
Adjusted Per Share Value based on latest NOSH - 311,434
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 416.98 401.41 401.80 503.25 1,107.61 625.64 361.77 2.39%
EPS 10.83 37.36 1.40 -22.70 48.40 24.92 5.63 11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.39 -
NAPS 4.389 3.8595 3.0913 1.9984 2.4773 1.9933 1.4319 20.50%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.99 2.24 1.76 2.01 3.70 2.48 1.88 -
P/RPS 0.48 0.56 0.44 0.40 0.33 0.20 0.25 11.47%
P/EPS 18.54 5.99 125.70 -8.85 7.65 4.96 15.95 2.53%
EY 5.39 16.68 0.80 -11.30 13.08 20.16 6.27 -2.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.66 -
P/NAPS 0.46 0.58 0.57 1.01 1.49 0.62 0.63 -5.10%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 28/08/09 29/08/08 29/08/07 30/08/06 -
Price 2.13 1.93 1.67 2.24 2.85 3.15 1.82 -
P/RPS 0.52 0.48 0.42 0.44 0.26 0.25 0.24 13.74%
P/EPS 19.85 5.16 119.27 -9.86 5.89 6.30 15.44 4.27%
EY 5.04 19.36 0.84 -10.14 16.98 15.88 6.48 -4.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
P/NAPS 0.49 0.50 0.54 1.12 1.15 0.79 0.61 -3.58%

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