[KAWAN] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 0.78%
YoY- 0.11%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 103,480 92,188 93,912 92,248 92,856 87,635 89,718 9.99%
PBT 15,908 17,810 19,041 17,244 17,876 17,745 17,833 -7.33%
Tax -3,940 -3,651 -5,409 -4,328 -5,072 -4,181 -5,422 -19.18%
NP 11,968 14,159 13,632 12,916 12,804 13,564 12,410 -2.39%
-
NP to SH 12,296 14,163 13,637 12,924 12,824 13,575 12,453 -0.84%
-
Tax Rate 24.77% 20.50% 28.41% 25.10% 28.37% 23.56% 30.40% -
Total Cost 91,512 78,029 80,280 79,332 80,052 74,071 77,308 11.91%
-
Net Worth 97,263 93,640 89,987 86,792 83,836 82,751 79,233 14.66%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - 6,724 - - -
Div Payout % - - - - 52.43% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 97,263 93,640 89,987 86,792 83,836 82,751 79,233 14.66%
NOSH 120,078 120,052 120,046 120,111 120,074 119,929 120,051 0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 11.57% 15.36% 14.52% 14.00% 13.79% 15.48% 13.83% -
ROE 12.64% 15.12% 15.15% 14.89% 15.30% 16.40% 15.72% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 86.18 76.79 78.23 76.80 77.33 73.07 74.73 9.97%
EPS 10.24 11.80 11.36 10.76 10.68 11.31 10.37 -0.83%
DPS 0.00 0.00 0.00 0.00 5.60 0.00 0.00 -
NAPS 0.81 0.78 0.7496 0.7226 0.6982 0.69 0.66 14.64%
Adjusted Per Share Value based on latest NOSH - 120,147
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 28.43 25.32 25.80 25.34 25.51 24.07 24.65 9.98%
EPS 3.38 3.89 3.75 3.55 3.52 3.73 3.42 -0.78%
DPS 0.00 0.00 0.00 0.00 1.85 0.00 0.00 -
NAPS 0.2672 0.2572 0.2472 0.2384 0.2303 0.2273 0.2177 14.64%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.88 1.33 1.00 0.90 0.80 0.86 0.79 -
P/RPS 1.02 1.73 1.28 1.17 1.03 1.18 1.06 -2.53%
P/EPS 8.59 11.27 8.80 8.36 7.49 7.60 7.62 8.32%
EY 11.64 8.87 11.36 11.96 13.35 13.16 13.13 -7.72%
DY 0.00 0.00 0.00 0.00 7.00 0.00 0.00 -
P/NAPS 1.09 1.71 1.33 1.25 1.15 1.25 1.20 -6.21%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 28/04/11 28/02/11 23/11/10 23/08/10 31/05/10 25/02/10 23/11/09 -
Price 0.95 0.90 0.93 0.93 0.80 0.77 0.98 -
P/RPS 1.10 1.17 1.19 1.21 1.03 1.05 1.31 -11.00%
P/EPS 9.28 7.63 8.19 8.64 7.49 6.80 9.45 -1.20%
EY 10.78 13.11 12.22 11.57 13.35 14.70 10.59 1.19%
DY 0.00 0.00 0.00 0.00 7.00 0.00 0.00 -
P/NAPS 1.17 1.15 1.24 1.29 1.15 1.12 1.48 -14.51%

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