[KAWAN] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -6.46%
YoY- 0.25%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 74,332 66,820 61,824 60,361 60,328 56,222 57,308 18.87%
PBT 11,533 8,660 6,396 9,191 9,404 7,840 9,088 17.16%
Tax -2,013 -1,330 -928 -951 -576 -1,218 -1,724 10.85%
NP 9,520 7,330 5,468 8,240 8,828 6,622 7,364 18.61%
-
NP to SH 9,520 7,342 5,468 8,258 8,828 6,622 7,364 18.61%
-
Tax Rate 17.45% 15.36% 14.51% 10.35% 6.13% 15.54% 18.97% -
Total Cost 64,812 59,490 56,356 52,121 51,500 49,600 49,944 18.91%
-
Net Worth 68,170 64,782 61,554 60,814 59,173 56,782 55,230 15.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - 2,665 - - -
Div Payout % - - - - 30.19% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 68,170 64,782 61,554 60,814 59,173 56,782 55,230 15.02%
NOSH 119,597 79,978 79,941 80,019 79,963 79,975 80,043 30.60%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 12.81% 10.97% 8.84% 13.65% 14.63% 11.78% 12.85% -
ROE 13.96% 11.33% 8.88% 13.58% 14.92% 11.66% 13.33% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 62.15 83.55 77.34 75.43 75.44 70.30 71.60 -8.98%
EPS 7.96 9.18 6.84 10.32 11.04 8.28 9.20 -9.17%
DPS 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
NAPS 0.57 0.81 0.77 0.76 0.74 0.71 0.69 -11.92%
Adjusted Per Share Value based on latest NOSH - 79,853
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.42 18.36 16.98 16.58 16.57 15.44 15.74 18.89%
EPS 2.62 2.02 1.50 2.27 2.43 1.82 2.02 18.87%
DPS 0.00 0.00 0.00 0.00 0.73 0.00 0.00 -
NAPS 0.1873 0.178 0.1691 0.1671 0.1625 0.156 0.1517 15.04%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.33 0.66 0.66 0.67 0.70 0.67 0.68 -
P/RPS 0.53 0.79 0.85 0.89 0.93 0.95 0.95 -32.15%
P/EPS 4.15 7.19 9.65 6.49 6.34 8.09 7.39 -31.86%
EY 24.12 13.91 10.36 15.40 15.77 12.36 13.53 46.86%
DY 0.00 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.58 0.81 0.86 0.88 0.95 0.94 0.99 -29.91%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 14/08/08 15/05/08 22/02/08 19/11/07 16/08/07 24/05/07 -
Price 0.31 0.40 0.63 0.76 0.75 0.65 0.73 -
P/RPS 0.50 0.48 0.81 1.01 0.99 0.92 1.02 -37.74%
P/EPS 3.89 4.36 9.21 7.36 6.79 7.85 7.93 -37.72%
EY 25.68 22.95 10.86 13.58 14.72 12.74 12.60 60.54%
DY 0.00 0.00 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 0.54 0.49 0.82 1.00 1.01 0.92 1.06 -36.13%

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