[KAWAN] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 6.84%
YoY- 31.2%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 163,266 149,372 149,524 151,128 150,240 137,480 126,426 18.64%
PBT 34,874 29,372 26,285 26,310 25,214 21,780 20,645 41.97%
Tax -9,232 -7,156 -5,356 -5,818 -6,026 -5,028 -4,484 62.05%
NP 25,642 22,216 20,929 20,492 19,188 16,752 16,161 36.15%
-
NP to SH 25,648 22,216 20,908 20,466 19,156 16,712 16,176 36.08%
-
Tax Rate 26.47% 24.36% 20.38% 22.11% 23.90% 23.09% 21.72% -
Total Cost 137,624 127,156 128,595 130,636 131,052 120,728 110,265 15.97%
-
Net Worth 185,796 158,946 107,105 147,058 138,899 133,263 135,600 23.43%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 14,615 - - 1,304 25,932 - -
Div Payout % - 65.79% - - 6.81% 155.17% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 185,796 158,946 107,105 147,058 138,899 133,263 135,600 23.43%
NOSH 201,952 182,697 126,006 121,536 120,781 120,057 120,000 41.62%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.71% 14.87% 14.00% 13.56% 12.77% 12.19% 12.78% -
ROE 13.80% 13.98% 19.52% 13.92% 13.79% 12.54% 11.93% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 80.84 81.76 118.66 124.35 124.39 114.51 105.35 -16.22%
EPS 12.70 12.16 11.51 16.84 15.86 13.92 13.48 -3.90%
DPS 0.00 8.00 0.00 0.00 1.08 21.60 0.00 -
NAPS 0.92 0.87 0.85 1.21 1.15 1.11 1.13 -12.84%
Adjusted Per Share Value based on latest NOSH - 121,494
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.86 41.05 41.09 41.53 41.28 37.78 34.74 18.63%
EPS 7.05 6.10 5.75 5.62 5.26 4.59 4.45 36.01%
DPS 0.00 4.02 0.00 0.00 0.36 7.13 0.00 -
NAPS 0.5106 0.4368 0.2943 0.4041 0.3817 0.3662 0.3726 23.44%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.42 1.80 1.40 2.37 2.15 1.90 1.39 -
P/RPS 2.99 2.20 1.18 1.91 1.73 1.66 1.32 72.73%
P/EPS 19.06 14.80 8.44 14.07 13.56 13.65 10.31 50.79%
EY 5.25 6.76 11.85 7.11 7.38 7.33 9.70 -33.66%
DY 0.00 4.44 0.00 0.00 0.50 11.37 0.00 -
P/NAPS 2.63 2.07 1.65 1.96 1.87 1.71 1.23 66.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 28/05/15 26/02/15 24/11/14 28/08/14 29/05/14 27/02/14 -
Price 2.48 1.84 1.60 2.21 2.50 1.84 1.85 -
P/RPS 3.07 2.25 1.35 1.78 2.01 1.61 1.76 45.05%
P/EPS 19.53 15.13 9.64 13.12 15.76 13.22 13.72 26.62%
EY 5.12 6.61 10.37 7.62 6.34 7.57 7.29 -21.03%
DY 0.00 4.35 0.00 0.00 0.43 11.74 0.00 -
P/NAPS 2.70 2.11 1.88 1.83 2.17 1.66 1.64 39.55%

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