[KAWAN] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 7.35%
YoY- -9.83%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 197,332 185,124 196,282 200,430 205,226 190,056 186,948 3.67%
PBT 23,870 19,032 36,053 38,757 36,470 28,008 41,540 -30.95%
Tax -3,670 -2,956 -6,947 -7,805 -7,648 -6,296 -8,558 -43.22%
NP 20,200 16,076 29,106 30,952 28,822 21,712 32,982 -27.94%
-
NP to SH 20,200 16,076 29,106 31,005 28,882 21,780 32,982 -27.94%
-
Tax Rate 15.37% 15.53% 19.27% 20.14% 20.97% 22.48% 20.60% -
Total Cost 177,132 169,048 167,176 169,478 176,404 168,344 153,966 9.82%
-
Net Worth 309,186 301,996 309,186 305,591 296,363 288,423 268,930 9.77%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 17,975 35,951 898 11,983 13,471 26,955 1,494 427.46%
Div Payout % 88.99% 223.64% 3.09% 38.65% 46.64% 123.76% 4.53% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 309,186 301,996 309,186 305,591 296,363 288,423 268,930 9.77%
NOSH 359,519 359,519 359,519 359,519 269,421 269,554 269,639 21.20%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 10.24% 8.68% 14.83% 15.44% 14.04% 11.42% 17.64% -
ROE 6.53% 5.32% 9.41% 10.15% 9.75% 7.55% 12.26% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 54.89 51.49 54.60 55.75 76.17 70.51 75.08 -18.89%
EPS 5.62 4.48 8.10 8.63 10.72 8.08 9.17 -27.91%
DPS 5.00 10.00 0.25 3.33 5.00 10.00 0.60 312.63%
NAPS 0.86 0.84 0.86 0.85 1.10 1.07 1.08 -14.12%
Adjusted Per Share Value based on latest NOSH - 359,519
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 54.23 50.87 53.94 55.08 56.39 52.23 51.37 3.68%
EPS 5.55 4.42 8.00 8.52 7.94 5.98 9.06 -27.93%
DPS 4.94 9.88 0.25 3.29 3.70 7.41 0.41 427.96%
NAPS 0.8496 0.8299 0.8496 0.8397 0.8144 0.7926 0.739 9.77%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.40 2.22 2.94 3.41 4.95 4.18 3.80 -
P/RPS 4.37 4.31 5.39 6.12 6.50 5.93 5.06 -9.33%
P/EPS 42.72 49.65 36.32 39.54 46.18 51.73 28.69 30.49%
EY 2.34 2.01 2.75 2.53 2.17 1.93 3.49 -23.45%
DY 2.08 4.50 0.09 0.98 1.01 2.39 0.16 455.48%
P/NAPS 2.79 2.64 3.42 4.01 4.50 3.91 3.52 -14.39%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 24/05/18 27/02/18 21/11/17 18/08/17 09/06/17 24/02/17 -
Price 2.45 2.15 2.64 3.10 4.70 4.75 4.41 -
P/RPS 4.46 4.18 4.84 5.56 6.17 6.74 5.87 -16.77%
P/EPS 43.61 48.08 32.61 35.95 43.84 58.79 33.29 19.78%
EY 2.29 2.08 3.07 2.78 2.28 1.70 3.00 -16.51%
DY 2.04 4.65 0.09 1.08 1.06 2.11 0.14 499.51%
P/NAPS 2.85 2.56 3.07 3.65 4.27 4.44 4.08 -21.32%

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