[KAWAN] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 1.65%
YoY- -13.38%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 106,006 94,376 104,027 101,320 101,042 103,480 92,188 9.76%
PBT 15,720 10,800 18,117 16,148 15,602 15,908 17,810 -7.99%
Tax -3,718 -2,480 -3,909 -4,318 -4,006 -3,940 -3,651 1.22%
NP 12,002 8,320 14,208 11,829 11,596 11,968 14,159 -10.44%
-
NP to SH 12,012 8,320 14,206 11,812 11,620 12,296 14,163 -10.40%
-
Tax Rate 23.65% 22.96% 21.58% 26.74% 25.68% 24.77% 20.50% -
Total Cost 94,004 86,056 89,819 89,490 89,446 91,512 78,029 13.23%
-
Net Worth 112,687 108,160 107,984 103,234 98,433 97,263 93,640 13.15%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 112,687 108,160 107,984 103,234 98,433 97,263 93,640 13.15%
NOSH 119,880 118,857 119,983 120,040 120,041 120,078 120,052 -0.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.32% 8.82% 13.66% 11.68% 11.48% 11.57% 15.36% -
ROE 10.66% 7.69% 13.16% 11.44% 11.80% 12.64% 15.12% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 88.43 79.40 86.70 84.40 84.17 86.18 76.79 9.87%
EPS 10.02 7.00 11.84 9.84 9.68 10.24 11.80 -10.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.90 0.86 0.82 0.81 0.78 13.25%
Adjusted Per Share Value based on latest NOSH - 120,039
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.13 25.93 28.59 27.84 27.77 28.44 25.33 9.77%
EPS 3.30 2.29 3.90 3.25 3.19 3.38 3.89 -10.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3097 0.2972 0.2967 0.2837 0.2705 0.2673 0.2573 13.16%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.94 0.88 1.00 0.85 0.78 0.88 1.33 -
P/RPS 1.06 1.11 1.15 1.01 0.93 1.02 1.73 -27.88%
P/EPS 9.38 12.57 8.45 8.64 8.06 8.59 11.27 -11.52%
EY 10.66 7.95 11.84 11.58 12.41 11.64 8.87 13.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 1.11 0.99 0.95 1.09 1.71 -30.09%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 30/05/12 28/02/12 21/11/11 22/08/11 28/04/11 28/02/11 -
Price 0.87 0.94 0.90 0.92 0.89 0.95 0.90 -
P/RPS 0.98 1.18 1.04 1.09 1.06 1.10 1.17 -11.15%
P/EPS 8.68 13.43 7.60 9.35 9.19 9.28 7.63 8.98%
EY 11.52 7.45 13.16 10.70 10.88 10.78 13.11 -8.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.03 1.00 1.07 1.09 1.17 1.15 -13.21%

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