[KWANTAS] YoY TTM 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- 62.64%
YoY- -243.2%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,536,490 1,323,199 1,291,391 1,191,683 2,823,560 2,715,750 1,402,114 1.53%
PBT 34,392 133,019 81,544 -60,562 56,826 170,806 37,404 -1.38%
Tax -11,693 -29,183 -15,812 7,364 -2,886 -25,875 -3,549 21.96%
NP 22,699 103,836 65,732 -53,198 53,940 144,931 33,855 -6.43%
-
NP to SH 22,917 104,094 66,065 -39,071 27,285 125,457 32,399 -5.60%
-
Tax Rate 34.00% 21.94% 19.39% - 5.08% 15.15% 9.49% -
Total Cost 1,513,791 1,219,363 1,225,659 1,244,881 2,769,620 2,570,819 1,368,259 1.69%
-
Net Worth 1,368,261 1,252,941 1,003,207 888,100 769,880 720,737 466,283 19.63%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 7,438 -
Div Payout % - - - - - - 22.96% -
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 1,003,207 888,100 769,880 720,737 466,283 19.63%
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 1.48% 7.85% 5.09% -4.46% 1.91% 5.34% 2.41% -
ROE 1.67% 8.31% 6.59% -4.40% 3.54% 17.41% 6.95% -
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 492.98 424.54 414.50 382.42 905.88 874.18 902.10 -9.57%
EPS 7.35 33.40 21.20 -12.54 8.75 40.38 20.85 -15.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.79 -
NAPS 4.39 4.02 3.22 2.85 2.47 2.32 3.00 6.54%
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 492.97 424.54 414.34 382.34 905.92 871.33 449.86 1.53%
EPS 7.35 33.40 21.20 -12.54 8.75 40.25 10.40 -5.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.39 -
NAPS 4.39 4.02 3.2187 2.8494 2.4701 2.3124 1.496 19.63%
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 0.38 0.49 0.45 0.47 0.19 0.49 0.25 7.22%
P/EPS 25.70 6.29 8.77 -14.44 19.53 10.70 11.03 15.12%
EY 3.89 15.90 11.40 -6.93 5.12 9.35 9.06 -13.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 0.43 0.52 0.58 0.64 0.69 1.86 0.77 -9.24%
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 0.37 0.57 0.51 0.47 0.20 0.47 0.28 4.75%
P/EPS 24.48 7.31 10.00 -14.36 20.56 10.25 11.99 12.62%
EY 4.08 13.69 10.00 -6.97 4.86 9.75 8.34 -11.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.91 -
P/NAPS 0.41 0.61 0.66 0.63 0.73 1.78 0.83 -11.08%

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