[KAWAN] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.09%
YoY- 33.78%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 150,240 137,480 126,426 125,865 121,444 113,360 110,226 23.00%
PBT 25,214 21,780 20,645 20,460 19,450 16,352 16,881 30.76%
Tax -6,026 -5,028 -4,484 -4,842 -4,568 -3,808 -3,350 48.06%
NP 19,188 16,752 16,161 15,617 14,882 12,544 13,531 26.30%
-
NP to SH 19,156 16,712 16,176 15,600 14,844 12,572 13,544 26.08%
-
Tax Rate 23.90% 23.09% 21.72% 23.67% 23.49% 23.29% 19.84% -
Total Cost 131,052 120,728 110,265 110,248 106,562 100,816 96,695 22.53%
-
Net Worth 138,899 133,263 135,600 130,800 126,101 122,361 118,791 11.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,304 25,932 - - - - - -
Div Payout % 6.81% 155.17% - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 138,899 133,263 135,600 130,800 126,101 122,361 118,791 11.02%
NOSH 120,781 120,057 120,000 120,000 120,097 119,961 119,991 0.43%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.77% 12.19% 12.78% 12.41% 12.25% 11.07% 12.28% -
ROE 13.79% 12.54% 11.93% 11.93% 11.77% 10.27% 11.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 124.39 114.51 105.35 104.89 101.12 94.50 91.86 22.46%
EPS 15.86 13.92 13.48 13.00 12.36 10.48 11.29 25.50%
DPS 1.08 21.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.11 1.13 1.09 1.05 1.02 0.99 10.53%
Adjusted Per Share Value based on latest NOSH - 119,831
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.27 37.77 34.73 34.58 33.36 31.14 30.28 22.99%
EPS 5.26 4.59 4.44 4.29 4.08 3.45 3.72 26.05%
DPS 0.36 7.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3816 0.3661 0.3725 0.3593 0.3464 0.3361 0.3263 11.03%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.15 1.90 1.39 1.05 0.925 0.83 0.87 -
P/RPS 1.73 1.66 1.32 1.00 0.91 0.88 0.95 49.28%
P/EPS 13.56 13.65 10.31 8.08 7.48 7.92 7.71 45.85%
EY 7.38 7.33 9.70 12.38 13.36 12.63 12.97 -31.40%
DY 0.50 11.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.71 1.23 0.96 0.88 0.81 0.88 65.51%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 25/11/13 26/08/13 30/05/13 28/02/13 -
Price 2.50 1.84 1.85 1.13 0.94 0.905 0.85 -
P/RPS 2.01 1.61 1.76 1.08 0.93 0.96 0.93 67.39%
P/EPS 15.76 13.22 13.72 8.69 7.61 8.64 7.53 63.84%
EY 6.34 7.57 7.29 11.50 13.15 11.58 13.28 -38.99%
DY 0.43 11.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.66 1.64 1.04 0.90 0.89 0.86 85.65%

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