[KAWAN] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 33.31%
YoY- 4.37%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 66,820 61,824 60,361 60,328 56,222 57,308 52,524 17.42%
PBT 8,660 6,396 9,191 9,404 7,840 9,088 10,015 -9.24%
Tax -1,330 -928 -951 -576 -1,218 -1,724 -1,778 -17.61%
NP 7,330 5,468 8,240 8,828 6,622 7,364 8,237 -7.48%
-
NP to SH 7,342 5,468 8,258 8,828 6,622 7,364 8,237 -7.38%
-
Tax Rate 15.36% 14.51% 10.35% 6.13% 15.54% 18.97% 17.75% -
Total Cost 59,490 56,356 52,121 51,500 49,600 49,944 44,287 21.76%
-
Net Worth 64,782 61,554 60,814 59,173 56,782 55,230 53,580 13.50%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 2,665 - - 1,599 -
Div Payout % - - - 30.19% - - 19.42% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 64,782 61,554 60,814 59,173 56,782 55,230 53,580 13.50%
NOSH 79,978 79,941 80,019 79,963 79,975 80,043 79,970 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.97% 8.84% 13.65% 14.63% 11.78% 12.85% 15.68% -
ROE 11.33% 8.88% 13.58% 14.92% 11.66% 13.33% 15.37% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 83.55 77.34 75.43 75.44 70.30 71.60 65.68 17.41%
EPS 9.18 6.84 10.32 11.04 8.28 9.20 10.30 -7.39%
DPS 0.00 0.00 0.00 3.33 0.00 0.00 2.00 -
NAPS 0.81 0.77 0.76 0.74 0.71 0.69 0.67 13.49%
Adjusted Per Share Value based on latest NOSH - 79,927
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.36 16.98 16.58 16.57 15.44 15.74 14.43 17.43%
EPS 2.02 1.50 2.27 2.43 1.82 2.02 2.26 -7.21%
DPS 0.00 0.00 0.00 0.73 0.00 0.00 0.44 -
NAPS 0.178 0.1691 0.1671 0.1625 0.156 0.1517 0.1472 13.51%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.66 0.66 0.67 0.70 0.67 0.68 0.67 -
P/RPS 0.79 0.85 0.89 0.93 0.95 0.95 1.02 -15.67%
P/EPS 7.19 9.65 6.49 6.34 8.09 7.39 6.50 6.96%
EY 13.91 10.36 15.40 15.77 12.36 13.53 15.37 -6.44%
DY 0.00 0.00 0.00 4.76 0.00 0.00 2.99 -
P/NAPS 0.81 0.86 0.88 0.95 0.94 0.99 1.00 -13.11%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 15/05/08 22/02/08 19/11/07 16/08/07 24/05/07 28/02/07 -
Price 0.40 0.63 0.76 0.75 0.65 0.73 0.70 -
P/RPS 0.48 0.81 1.01 0.99 0.92 1.02 1.07 -41.42%
P/EPS 4.36 9.21 7.36 6.79 7.85 7.93 6.80 -25.66%
EY 22.95 10.86 13.58 14.72 12.74 12.60 14.71 34.55%
DY 0.00 0.00 0.00 4.44 0.00 0.00 2.86 -
P/NAPS 0.49 0.82 1.00 1.01 0.92 1.06 1.04 -39.47%

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