[KWANTAS] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 50.68%
YoY- 287.22%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,291,391 1,191,683 2,823,560 2,715,750 1,402,114 1,071,700 1,187,240 1.41%
PBT 81,544 -60,562 56,826 170,806 37,404 38,289 36,674 14.23%
Tax -15,812 7,364 -2,886 -25,875 -3,549 -9,016 -6,200 16.87%
NP 65,732 -53,198 53,940 144,931 33,855 29,273 30,474 13.66%
-
NP to SH 66,065 -39,071 27,285 125,457 32,399 28,937 29,608 14.30%
-
Tax Rate 19.39% - 5.08% 15.15% 9.49% 23.55% 16.91% -
Total Cost 1,225,659 1,244,881 2,769,620 2,570,819 1,368,259 1,042,427 1,156,766 0.96%
-
Net Worth 1,003,207 888,100 769,880 720,737 466,283 390,598 369,942 18.08%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - 7,438 - - -
Div Payout % - - - - 22.96% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,003,207 888,100 769,880 720,737 466,283 390,598 369,942 18.08%
NOSH 311,555 311,614 311,692 310,662 155,427 130,199 139,600 14.30%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.09% -4.46% 1.91% 5.34% 2.41% 2.73% 2.57% -
ROE 6.59% -4.40% 3.54% 17.41% 6.95% 7.41% 8.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 414.50 382.42 905.88 874.18 902.10 823.12 850.45 -11.28%
EPS 21.20 -12.54 8.75 40.38 20.85 22.23 21.21 -0.00%
DPS 0.00 0.00 0.00 0.00 4.79 0.00 0.00 -
NAPS 3.22 2.85 2.47 2.32 3.00 3.00 2.65 3.29%
Adjusted Per Share Value based on latest NOSH - 310,662
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 414.34 382.34 905.92 871.33 449.86 343.85 380.92 1.41%
EPS 21.20 -12.54 8.75 40.25 10.40 9.28 9.50 14.30%
DPS 0.00 0.00 0.00 0.00 2.39 0.00 0.00 -
NAPS 3.2187 2.8494 2.4701 2.3124 1.496 1.2532 1.1869 18.08%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.86 1.81 1.71 4.32 2.30 1.90 2.53 -
P/RPS 0.45 0.47 0.19 0.49 0.25 0.23 0.30 6.98%
P/EPS 8.77 -14.44 19.53 10.70 11.03 8.55 11.93 -4.99%
EY 11.40 -6.93 5.12 9.35 9.06 11.70 8.38 5.26%
DY 0.00 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.58 0.64 0.69 1.86 0.77 0.63 0.95 -7.89%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 27/02/09 22/02/08 27/02/07 28/02/06 28/02/05 -
Price 2.12 1.80 1.80 4.14 2.50 1.99 2.50 -
P/RPS 0.51 0.47 0.20 0.47 0.28 0.24 0.29 9.86%
P/EPS 10.00 -14.36 20.56 10.25 11.99 8.95 11.79 -2.70%
EY 10.00 -6.97 4.86 9.75 8.34 11.17 8.48 2.78%
DY 0.00 0.00 0.00 0.00 1.91 0.00 0.00 -
P/NAPS 0.66 0.63 0.73 1.78 0.83 0.66 0.94 -5.72%

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