[KAWAN] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 17.06%
YoY- 61.42%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 56,222 57,308 52,524 51,942 48,186 49,756 26,560 65.08%
PBT 7,840 9,088 10,015 10,524 8,944 10,092 5,499 26.75%
Tax -1,218 -1,724 -1,778 -2,065 -1,718 -2,024 -304 152.90%
NP 6,622 7,364 8,237 8,458 7,226 8,068 5,195 17.61%
-
NP to SH 6,622 7,364 8,237 8,458 7,226 8,068 5,195 17.61%
-
Tax Rate 15.54% 18.97% 17.75% 19.62% 19.21% 20.06% 5.53% -
Total Cost 49,600 49,944 44,287 43,484 40,960 41,688 21,365 75.59%
-
Net Worth 56,782 55,230 53,580 52,800 51,956 50,424 27,080 64.04%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 1,599 - 1,598 - 1,128 -
Div Payout % - - 19.42% - 22.12% - 21.72% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 56,782 55,230 53,580 52,800 51,956 50,424 27,080 64.04%
NOSH 79,975 80,043 79,970 79,999 79,933 80,039 45,134 46.58%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.78% 12.85% 15.68% 16.28% 15.00% 16.22% 19.56% -
ROE 11.66% 13.33% 15.37% 16.02% 13.91% 16.00% 19.18% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 70.30 71.60 65.68 64.93 60.28 62.16 58.85 12.61%
EPS 8.28 9.20 10.30 10.57 9.04 10.08 11.51 -19.76%
DPS 0.00 0.00 2.00 0.00 2.00 0.00 2.50 -
NAPS 0.71 0.69 0.67 0.66 0.65 0.63 0.60 11.91%
Adjusted Per Share Value based on latest NOSH - 80,087
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.44 15.74 14.43 14.27 13.24 13.67 7.30 64.99%
EPS 1.82 2.02 2.26 2.32 1.98 2.22 1.43 17.49%
DPS 0.00 0.00 0.44 0.00 0.44 0.00 0.31 -
NAPS 0.156 0.1517 0.1472 0.145 0.1427 0.1385 0.0744 64.04%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.67 0.68 0.67 0.67 0.67 0.70 0.67 -
P/RPS 0.95 0.95 1.02 1.03 1.11 1.13 1.14 -11.47%
P/EPS 8.09 7.39 6.50 6.34 7.41 6.94 5.82 24.62%
EY 12.36 13.53 15.37 15.78 13.49 14.40 17.18 -19.75%
DY 0.00 0.00 2.99 0.00 2.99 0.00 3.73 -
P/NAPS 0.94 0.99 1.00 1.02 1.03 1.11 1.12 -11.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 24/05/07 28/02/07 22/11/06 29/08/06 31/05/06 27/02/06 -
Price 0.65 0.73 0.70 0.65 0.67 0.63 0.67 -
P/RPS 0.92 1.02 1.07 1.00 1.11 1.01 1.14 -13.35%
P/EPS 7.85 7.93 6.80 6.15 7.41 6.25 5.82 22.14%
EY 12.74 12.60 14.71 16.27 13.49 16.00 17.18 -18.11%
DY 0.00 0.00 2.86 0.00 2.99 0.00 3.73 -
P/NAPS 0.92 1.06 1.04 0.98 1.03 1.00 1.12 -12.32%

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