[KAWAN] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 2.32%
YoY- 34.31%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 293,112 316,412 293,231 294,500 298,088 274,704 251,770 10.69%
PBT 30,878 36,572 40,143 42,402 44,428 38,532 36,971 -11.34%
Tax -3,714 -5,060 -1,666 -2,660 -5,580 -4,108 -4,671 -14.20%
NP 27,164 31,512 38,477 39,742 38,848 34,424 32,300 -10.93%
-
NP to SH 27,164 31,512 38,498 39,793 38,890 34,416 32,303 -10.93%
-
Tax Rate 12.03% 13.84% 4.15% 6.27% 12.56% 10.66% 12.63% -
Total Cost 265,948 284,900 254,754 254,757 259,240 240,280 219,470 13.70%
-
Net Worth 398,839 395,214 398,296 388,550 376,575 365,810 370,305 5.08%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 26,105 52,211 10,862 14,390 21,518 43,036 10,785 80.56%
Div Payout % 96.10% 165.69% 28.22% 36.16% 55.33% 125.05% 33.39% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 398,839 395,214 398,296 388,550 376,575 365,810 370,305 5.08%
NOSH 362,581 362,581 362,581 360,646 359,534 359,519 359,519 0.56%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.27% 9.96% 13.12% 13.49% 13.03% 12.53% 12.83% -
ROE 6.81% 7.97% 9.67% 10.24% 10.33% 9.41% 8.72% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 80.84 87.27 80.98 81.86 83.12 76.60 70.03 10.07%
EPS 7.50 8.68 10.70 11.08 10.84 9.60 8.99 -11.40%
DPS 7.20 14.40 3.00 4.00 6.00 12.00 3.00 79.54%
NAPS 1.10 1.09 1.10 1.08 1.05 1.02 1.03 4.49%
Adjusted Per Share Value based on latest NOSH - 360,646
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 80.54 86.95 80.58 80.93 81.91 75.49 69.18 10.69%
EPS 7.46 8.66 10.58 10.93 10.69 9.46 8.88 -10.99%
DPS 7.17 14.35 2.98 3.95 5.91 11.83 2.96 80.65%
NAPS 1.096 1.086 1.0945 1.0677 1.0348 1.0052 1.0176 5.08%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.90 2.12 2.22 2.15 1.67 1.64 1.64 -
P/RPS 2.35 2.43 2.74 2.63 2.01 2.14 2.34 0.28%
P/EPS 25.36 24.39 20.88 19.44 15.40 17.09 18.25 24.60%
EY 3.94 4.10 4.79 5.14 6.49 5.85 5.48 -19.79%
DY 3.79 6.79 1.35 1.86 3.59 7.32 1.83 62.69%
P/NAPS 1.73 1.94 2.02 1.99 1.59 1.61 1.59 5.80%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 18/05/23 22/02/23 22/11/22 22/08/22 23/05/22 28/02/22 -
Price 1.85 2.20 2.22 2.26 2.02 1.68 1.64 -
P/RPS 2.29 2.52 2.74 2.76 2.43 2.19 2.34 -1.43%
P/EPS 24.69 25.31 20.88 20.43 18.63 17.51 18.25 22.38%
EY 4.05 3.95 4.79 4.89 5.37 5.71 5.48 -18.30%
DY 3.89 6.55 1.35 1.77 2.97 7.14 1.83 65.55%
P/NAPS 1.68 2.02 2.02 2.09 1.92 1.65 1.59 3.74%

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