[KAWAN] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 5.52%
YoY- 9.51%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 101,042 103,480 92,188 93,912 92,248 92,856 87,635 9.98%
PBT 15,602 15,908 17,810 19,041 17,244 17,876 17,745 -8.24%
Tax -4,006 -3,940 -3,651 -5,409 -4,328 -5,072 -4,181 -2.81%
NP 11,596 11,968 14,159 13,632 12,916 12,804 13,564 -9.94%
-
NP to SH 11,620 12,296 14,163 13,637 12,924 12,824 13,575 -9.87%
-
Tax Rate 25.68% 24.77% 20.50% 28.41% 25.10% 28.37% 23.56% -
Total Cost 89,446 91,512 78,029 80,280 79,332 80,052 74,071 13.43%
-
Net Worth 98,433 97,263 93,640 89,987 86,792 83,836 82,751 12.30%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - 6,724 - -
Div Payout % - - - - - 52.43% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 98,433 97,263 93,640 89,987 86,792 83,836 82,751 12.30%
NOSH 120,041 120,078 120,052 120,046 120,111 120,074 119,929 0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.48% 11.57% 15.36% 14.52% 14.00% 13.79% 15.48% -
ROE 11.80% 12.64% 15.12% 15.15% 14.89% 15.30% 16.40% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 84.17 86.18 76.79 78.23 76.80 77.33 73.07 9.91%
EPS 9.68 10.24 11.80 11.36 10.76 10.68 11.31 -9.88%
DPS 0.00 0.00 0.00 0.00 0.00 5.60 0.00 -
NAPS 0.82 0.81 0.78 0.7496 0.7226 0.6982 0.69 12.23%
Adjusted Per Share Value based on latest NOSH - 119,936
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 27.77 28.44 25.33 25.81 25.35 25.52 24.08 10.00%
EPS 3.19 3.38 3.89 3.75 3.55 3.52 3.73 -9.92%
DPS 0.00 0.00 0.00 0.00 0.00 1.85 0.00 -
NAPS 0.2705 0.2673 0.2573 0.2473 0.2385 0.2304 0.2274 12.30%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.78 0.88 1.33 1.00 0.90 0.80 0.86 -
P/RPS 0.93 1.02 1.73 1.28 1.17 1.03 1.18 -14.71%
P/EPS 8.06 8.59 11.27 8.80 8.36 7.49 7.60 4.00%
EY 12.41 11.64 8.87 11.36 11.96 13.35 13.16 -3.84%
DY 0.00 0.00 0.00 0.00 0.00 7.00 0.00 -
P/NAPS 0.95 1.09 1.71 1.33 1.25 1.15 1.25 -16.76%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 28/04/11 28/02/11 23/11/10 23/08/10 31/05/10 25/02/10 -
Price 0.89 0.95 0.90 0.93 0.93 0.80 0.77 -
P/RPS 1.06 1.10 1.17 1.19 1.21 1.03 1.05 0.63%
P/EPS 9.19 9.28 7.63 8.19 8.64 7.49 6.80 22.30%
EY 10.88 10.78 13.11 12.22 11.57 13.35 14.70 -18.22%
DY 0.00 0.00 0.00 0.00 0.00 7.00 0.00 -
P/NAPS 1.09 1.17 1.15 1.24 1.29 1.15 1.12 -1.79%

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