[KAWAN] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 10.76%
YoY- 75.84%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 92,856 87,635 89,718 87,260 83,912 75,225 74,332 16.00%
PBT 17,876 17,745 17,833 17,116 15,512 12,102 11,533 33.96%
Tax -5,072 -4,181 -5,422 -4,286 -3,900 -2,625 -2,013 85.26%
NP 12,804 13,564 12,410 12,830 11,612 9,477 9,520 21.86%
-
NP to SH 12,824 13,575 12,453 12,910 11,656 9,492 9,520 21.99%
-
Tax Rate 28.37% 23.56% 30.40% 25.04% 25.14% 21.69% 17.45% -
Total Cost 80,052 74,071 77,308 74,430 72,300 65,748 64,812 15.13%
-
Net Worth 83,836 82,751 79,233 76,788 73,149 69,599 68,170 14.80%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 6,724 - - - - 1,679 - -
Div Payout % 52.43% - - - - 17.70% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 83,836 82,751 79,233 76,788 73,149 69,599 68,170 14.80%
NOSH 120,074 119,929 120,051 119,981 119,917 120,000 119,597 0.26%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.79% 15.48% 13.83% 14.70% 13.84% 12.60% 12.81% -
ROE 15.30% 16.40% 15.72% 16.81% 15.93% 13.64% 13.96% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 77.33 73.07 74.73 72.73 69.97 62.69 62.15 15.69%
EPS 10.68 11.31 10.37 10.76 9.72 7.91 7.96 21.66%
DPS 5.60 0.00 0.00 0.00 0.00 1.40 0.00 -
NAPS 0.6982 0.69 0.66 0.64 0.61 0.58 0.57 14.49%
Adjusted Per Share Value based on latest NOSH - 120,033
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 25.52 24.08 24.65 23.98 23.06 20.67 20.43 16.00%
EPS 3.52 3.73 3.42 3.55 3.20 2.61 2.62 21.77%
DPS 1.85 0.00 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.2304 0.2274 0.2177 0.211 0.201 0.1913 0.1873 14.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.80 0.86 0.79 0.43 0.52 0.30 0.33 -
P/RPS 1.03 1.18 1.06 0.59 0.74 0.48 0.53 55.79%
P/EPS 7.49 7.60 7.62 4.00 5.35 3.79 4.15 48.29%
EY 13.35 13.16 13.13 25.02 18.69 26.37 24.12 -32.61%
DY 7.00 0.00 0.00 0.00 0.00 4.67 0.00 -
P/NAPS 1.15 1.25 1.20 0.67 0.85 0.52 0.58 57.89%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 23/11/09 17/08/09 26/05/09 26/02/09 13/11/08 -
Price 0.80 0.77 0.98 0.53 0.47 0.53 0.31 -
P/RPS 1.03 1.05 1.31 0.73 0.67 0.85 0.50 61.97%
P/EPS 7.49 6.80 9.45 4.93 4.84 6.70 3.89 54.83%
EY 13.35 14.70 10.59 20.30 20.68 14.92 25.68 -35.37%
DY 7.00 0.00 0.00 0.00 0.00 2.64 0.00 -
P/NAPS 1.15 1.12 1.48 0.83 0.77 0.91 0.54 65.60%

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