[KAWAN] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 30.41%
YoY- 63.42%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 194,030 166,024 165,773 166,454 163,266 149,372 149,524 18.98%
PBT 35,562 22,512 40,121 43,141 34,874 29,372 26,285 22.34%
Tax -8,480 -5,052 -8,094 -9,570 -9,232 -7,156 -5,356 35.88%
NP 27,082 17,460 32,027 33,570 25,642 22,216 20,929 18.76%
-
NP to SH 27,082 17,460 32,027 33,446 25,648 22,216 20,908 18.84%
-
Tax Rate 23.85% 22.44% 20.17% 22.18% 26.47% 24.36% 20.38% -
Total Cost 166,948 148,564 133,746 132,884 137,624 127,156 128,595 19.02%
-
Net Worth 237,882 220,454 201,513 193,847 185,796 158,946 107,105 70.31%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 1,143 2,204 - - - 14,615 - -
Div Payout % 4.22% 12.63% - - - 65.79% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 237,882 220,454 201,513 193,847 185,796 158,946 107,105 70.31%
NOSH 228,733 220,454 195,644 191,928 201,952 182,697 126,006 48.86%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 13.96% 10.52% 19.32% 20.17% 15.71% 14.87% 14.00% -
ROE 11.38% 7.92% 15.89% 17.25% 13.80% 13.98% 19.52% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 84.83 75.31 84.73 86.73 80.84 81.76 118.66 -20.06%
EPS 11.84 7.92 16.37 17.43 12.70 12.16 11.51 1.90%
DPS 0.50 1.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.04 1.00 1.03 1.01 0.92 0.87 0.85 14.40%
Adjusted Per Share Value based on latest NOSH - 191,877
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 53.32 45.62 45.55 45.74 44.86 41.05 41.09 18.98%
EPS 7.44 4.80 8.80 9.19 7.05 6.10 5.75 18.76%
DPS 0.31 0.61 0.00 0.00 0.00 4.02 0.00 -
NAPS 0.6537 0.6058 0.5537 0.5327 0.5106 0.4368 0.2943 70.32%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.65 3.47 3.59 2.42 2.42 1.80 1.40 -
P/RPS 4.30 4.61 4.24 2.79 2.99 2.20 1.18 136.99%
P/EPS 30.83 43.81 21.93 13.89 19.06 14.80 8.44 137.37%
EY 3.24 2.28 4.56 7.20 5.25 6.76 11.85 -57.90%
DY 0.14 0.29 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 3.51 3.47 3.49 2.40 2.63 2.07 1.65 65.48%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 30/05/16 29/02/16 26/11/15 24/08/15 28/05/15 26/02/15 -
Price 3.28 3.00 3.65 2.80 2.48 1.84 1.60 -
P/RPS 3.87 3.98 4.31 3.23 3.07 2.25 1.35 101.92%
P/EPS 27.70 37.88 22.30 16.07 19.53 15.13 9.64 102.24%
EY 3.61 2.64 4.48 6.22 5.12 6.61 10.37 -50.54%
DY 0.15 0.33 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 3.15 3.00 3.54 2.77 2.70 2.11 1.88 41.11%

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