[KAWAN] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 3.69%
YoY- 19.43%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 151,128 150,240 137,480 126,426 125,865 121,444 113,360 21.11%
PBT 26,310 25,214 21,780 20,645 20,460 19,450 16,352 37.26%
Tax -5,818 -6,026 -5,028 -4,484 -4,842 -4,568 -3,808 32.61%
NP 20,492 19,188 16,752 16,161 15,617 14,882 12,544 38.66%
-
NP to SH 20,466 19,156 16,712 16,176 15,600 14,844 12,572 38.34%
-
Tax Rate 22.11% 23.90% 23.09% 21.72% 23.67% 23.49% 23.29% -
Total Cost 130,636 131,052 120,728 110,265 110,248 106,562 100,816 18.83%
-
Net Worth 147,058 138,899 133,263 135,600 130,800 126,101 122,361 13.02%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 1,304 25,932 - - - - -
Div Payout % - 6.81% 155.17% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 147,058 138,899 133,263 135,600 130,800 126,101 122,361 13.02%
NOSH 121,536 120,781 120,057 120,000 120,000 120,097 119,961 0.87%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.56% 12.77% 12.19% 12.78% 12.41% 12.25% 11.07% -
ROE 13.92% 13.79% 12.54% 11.93% 11.93% 11.77% 10.27% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 124.35 124.39 114.51 105.35 104.89 101.12 94.50 20.06%
EPS 16.84 15.86 13.92 13.48 13.00 12.36 10.48 37.14%
DPS 0.00 1.08 21.60 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.15 1.11 1.13 1.09 1.05 1.02 12.04%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 41.53 41.28 37.78 34.74 34.59 33.37 31.15 21.11%
EPS 5.62 5.26 4.59 4.45 4.29 4.08 3.45 38.40%
DPS 0.00 0.36 7.13 0.00 0.00 0.00 0.00 -
NAPS 0.4041 0.3817 0.3662 0.3726 0.3594 0.3465 0.3362 13.03%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.37 2.15 1.90 1.39 1.05 0.925 0.83 -
P/RPS 1.91 1.73 1.66 1.32 1.00 0.91 0.88 67.55%
P/EPS 14.07 13.56 13.65 10.31 8.08 7.48 7.92 46.63%
EY 7.11 7.38 7.33 9.70 12.38 13.36 12.63 -31.79%
DY 0.00 0.50 11.37 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.87 1.71 1.23 0.96 0.88 0.81 80.14%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 28/08/14 29/05/14 27/02/14 25/11/13 26/08/13 30/05/13 -
Price 2.21 2.50 1.84 1.85 1.13 0.94 0.905 -
P/RPS 1.78 2.01 1.61 1.76 1.08 0.93 0.96 50.86%
P/EPS 13.12 15.76 13.22 13.72 8.69 7.61 8.64 32.07%
EY 7.62 6.34 7.57 7.29 11.50 13.15 11.58 -24.32%
DY 0.00 0.43 11.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.17 1.66 1.64 1.04 0.90 0.89 61.62%

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