[KAWAN] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 29.66%
YoY- 7.84%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 87,260 83,912 75,225 74,332 66,820 61,824 60,361 27.88%
PBT 17,116 15,512 12,102 11,533 8,660 6,396 9,191 51.42%
Tax -4,286 -3,900 -2,625 -2,013 -1,330 -928 -951 173.09%
NP 12,830 11,612 9,477 9,520 7,330 5,468 8,240 34.37%
-
NP to SH 12,910 11,656 9,492 9,520 7,342 5,468 8,258 34.73%
-
Tax Rate 25.04% 25.14% 21.69% 17.45% 15.36% 14.51% 10.35% -
Total Cost 74,430 72,300 65,748 64,812 59,490 56,356 52,121 26.83%
-
Net Worth 76,788 73,149 69,599 68,170 64,782 61,554 60,814 16.83%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 1,679 - - - - -
Div Payout % - - 17.70% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 76,788 73,149 69,599 68,170 64,782 61,554 60,814 16.83%
NOSH 119,981 119,917 120,000 119,597 79,978 79,941 80,019 31.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.70% 13.84% 12.60% 12.81% 10.97% 8.84% 13.65% -
ROE 16.81% 15.93% 13.64% 13.96% 11.33% 8.88% 13.58% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 72.73 69.97 62.69 62.15 83.55 77.34 75.43 -2.40%
EPS 10.76 9.72 7.91 7.96 9.18 6.84 10.32 2.82%
DPS 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.61 0.58 0.57 0.81 0.77 0.76 -10.83%
Adjusted Per Share Value based on latest NOSH - 119,415
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 23.97 23.05 20.66 20.42 18.36 16.98 16.58 27.88%
EPS 3.55 3.20 2.61 2.62 2.02 1.50 2.27 34.76%
DPS 0.00 0.00 0.46 0.00 0.00 0.00 0.00 -
NAPS 0.2109 0.2009 0.1912 0.1873 0.178 0.1691 0.1671 16.80%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.43 0.52 0.30 0.33 0.66 0.66 0.67 -
P/RPS 0.59 0.74 0.48 0.53 0.79 0.85 0.89 -23.99%
P/EPS 4.00 5.35 3.79 4.15 7.19 9.65 6.49 -27.59%
EY 25.02 18.69 26.37 24.12 13.91 10.36 15.40 38.24%
DY 0.00 0.00 4.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.85 0.52 0.58 0.81 0.86 0.88 -16.63%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 26/05/09 26/02/09 13/11/08 14/08/08 15/05/08 22/02/08 -
Price 0.53 0.47 0.53 0.31 0.40 0.63 0.76 -
P/RPS 0.73 0.67 0.85 0.50 0.48 0.81 1.01 -19.47%
P/EPS 4.93 4.84 6.70 3.89 4.36 9.21 7.36 -23.46%
EY 20.30 20.68 14.92 25.68 22.95 10.86 13.58 30.76%
DY 0.00 0.00 2.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.77 0.91 0.54 0.49 0.82 1.00 -11.69%

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