[KAWAN] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 44.38%
YoY- 3.37%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 113,360 110,226 109,762 106,006 94,376 104,027 101,320 7.76%
PBT 16,352 16,881 15,178 15,720 10,800 18,117 16,148 0.83%
Tax -3,808 -3,350 -3,546 -3,718 -2,480 -3,909 -4,318 -8.03%
NP 12,544 13,531 11,632 12,002 8,320 14,208 11,829 3.98%
-
NP to SH 12,572 13,544 11,661 12,012 8,320 14,206 11,812 4.24%
-
Tax Rate 23.29% 19.84% 23.36% 23.65% 22.96% 21.58% 26.74% -
Total Cost 100,816 96,695 98,130 94,004 86,056 89,819 89,490 8.26%
-
Net Worth 122,361 118,791 113,973 112,687 108,160 107,984 103,234 11.98%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 122,361 118,791 113,973 112,687 108,160 107,984 103,234 11.98%
NOSH 119,961 119,991 119,972 119,880 118,857 119,983 120,040 -0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.07% 12.28% 10.60% 11.32% 8.82% 13.66% 11.68% -
ROE 10.27% 11.40% 10.23% 10.66% 7.69% 13.16% 11.44% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 94.50 91.86 91.49 88.43 79.40 86.70 84.40 7.81%
EPS 10.48 11.29 9.72 10.02 7.00 11.84 9.84 4.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.99 0.95 0.94 0.91 0.90 0.86 12.03%
Adjusted Per Share Value based on latest NOSH - 120,092
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 31.15 30.29 30.16 29.13 25.93 28.59 27.84 7.76%
EPS 3.45 3.72 3.20 3.30 2.29 3.90 3.25 4.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3362 0.3264 0.3132 0.3097 0.2972 0.2967 0.2837 11.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.83 0.87 0.88 0.94 0.88 1.00 0.85 -
P/RPS 0.88 0.95 0.96 1.06 1.11 1.15 1.01 -8.76%
P/EPS 7.92 7.71 9.05 9.38 12.57 8.45 8.64 -5.63%
EY 12.63 12.97 11.05 10.66 7.95 11.84 11.58 5.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.93 1.00 0.97 1.11 0.99 -12.51%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 26/11/12 27/08/12 30/05/12 28/02/12 21/11/11 -
Price 0.905 0.85 1.04 0.87 0.94 0.90 0.92 -
P/RPS 0.96 0.93 1.14 0.98 1.18 1.04 1.09 -8.11%
P/EPS 8.64 7.53 10.70 8.68 13.43 7.60 9.35 -5.12%
EY 11.58 13.28 9.35 11.52 7.45 13.16 10.70 5.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.86 1.09 0.93 1.03 1.00 1.07 -11.54%

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