[KAWAN] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -4.08%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 200,430 205,226 190,056 186,948 192,440 194,030 166,024 13.36%
PBT 38,757 36,470 28,008 41,540 42,524 35,562 22,512 43.59%
Tax -7,805 -7,648 -6,296 -8,558 -8,140 -8,480 -5,052 33.60%
NP 30,952 28,822 21,712 32,982 34,384 27,082 17,460 46.42%
-
NP to SH 31,005 28,882 21,780 32,982 34,384 27,082 17,460 46.59%
-
Tax Rate 20.14% 20.97% 22.48% 20.60% 19.14% 23.85% 22.44% -
Total Cost 169,478 176,404 168,344 153,966 158,056 166,948 148,564 9.16%
-
Net Worth 305,591 296,363 288,423 268,930 261,503 237,882 220,454 24.29%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 11,983 13,471 26,955 1,494 807 1,143 2,204 208.87%
Div Payout % 38.65% 46.64% 123.76% 4.53% 2.35% 4.22% 12.63% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 305,591 296,363 288,423 268,930 261,503 237,882 220,454 24.29%
NOSH 359,519 269,421 269,554 269,639 269,639 228,733 220,454 38.50%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 15.44% 14.04% 11.42% 17.64% 17.87% 13.96% 10.52% -
ROE 10.15% 9.75% 7.55% 12.26% 13.15% 11.38% 7.92% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 55.75 76.17 70.51 75.08 79.48 84.83 75.31 -18.15%
EPS 8.63 10.72 8.08 9.17 14.20 11.84 7.92 5.88%
DPS 3.33 5.00 10.00 0.60 0.33 0.50 1.00 122.83%
NAPS 0.85 1.10 1.07 1.08 1.08 1.04 1.00 -10.25%
Adjusted Per Share Value based on latest NOSH - 269,639
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 55.08 56.39 52.23 51.37 52.88 53.32 45.62 13.37%
EPS 8.52 7.94 5.98 9.06 9.45 7.44 4.80 46.54%
DPS 3.29 3.70 7.41 0.41 0.22 0.31 0.61 207.23%
NAPS 0.8397 0.8144 0.7926 0.739 0.7186 0.6537 0.6058 24.29%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.41 4.95 4.18 3.80 3.79 3.65 3.47 -
P/RPS 6.12 6.50 5.93 5.06 4.77 4.30 4.61 20.76%
P/EPS 39.54 46.18 51.73 28.69 26.69 30.83 43.81 -6.60%
EY 2.53 2.17 1.93 3.49 3.75 3.24 2.28 7.17%
DY 0.98 1.01 2.39 0.16 0.09 0.14 0.29 125.02%
P/NAPS 4.01 4.50 3.91 3.52 3.51 3.51 3.47 10.11%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 18/08/17 09/06/17 24/02/17 25/11/16 24/08/16 30/05/16 -
Price 3.10 4.70 4.75 4.41 3.79 3.28 3.00 -
P/RPS 5.56 6.17 6.74 5.87 4.77 3.87 3.98 24.94%
P/EPS 35.95 43.84 58.79 33.29 26.69 27.70 37.88 -3.42%
EY 2.78 2.28 1.70 3.00 3.75 3.61 2.64 3.50%
DY 1.08 1.06 2.11 0.14 0.09 0.15 0.33 120.27%
P/NAPS 3.65 4.27 4.44 4.08 3.51 3.15 3.00 13.95%

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