[KAWAN] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 6.23%
YoY- -21.74%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 330,900 322,568 307,172 301,030 293,112 316,412 293,231 8.39%
PBT 43,312 44,884 34,267 32,030 30,878 36,572 40,143 5.20%
Tax -8,036 -7,988 -4,138 -3,669 -3,714 -5,060 -1,666 185.75%
NP 35,276 36,896 30,129 28,361 27,164 31,512 38,477 -5.63%
-
NP to SH 35,276 36,896 30,129 28,361 27,164 31,512 38,498 -5.66%
-
Tax Rate 18.55% 17.80% 12.08% 11.45% 12.03% 13.84% 4.15% -
Total Cost 295,624 285,672 277,043 272,669 265,948 284,900 254,754 10.43%
-
Net Worth 390,661 402,813 389,551 404,522 398,839 395,214 398,296 -1.28%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 30,384 60,966 12,985 17,183 26,105 52,211 10,862 98.65%
Div Payout % 86.13% 165.24% 43.10% 60.59% 96.10% 165.69% 28.22% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 390,661 402,813 389,551 404,522 398,839 395,214 398,296 -1.28%
NOSH 363,678 363,436 357,984 357,984 362,581 362,581 362,581 0.20%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 10.66% 11.44% 9.81% 9.42% 9.27% 9.96% 13.12% -
ROE 9.03% 9.16% 7.73% 7.01% 6.81% 7.97% 9.67% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 91.48 88.89 85.16 84.09 80.84 87.27 80.98 8.47%
EPS 9.74 10.16 8.35 7.92 7.50 8.68 10.70 -6.07%
DPS 8.40 16.80 3.60 4.80 7.20 14.40 3.00 98.78%
NAPS 1.08 1.11 1.08 1.13 1.10 1.09 1.10 -1.21%
Adjusted Per Share Value based on latest NOSH - 357,984
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 90.93 88.64 84.41 82.72 80.54 86.95 80.58 8.39%
EPS 9.69 10.14 8.28 7.79 7.46 8.66 10.58 -5.69%
DPS 8.35 16.75 3.57 4.72 7.17 14.35 2.98 98.87%
NAPS 1.0735 1.1069 1.0705 1.1116 1.096 1.086 1.0945 -1.28%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.78 1.82 1.80 1.80 1.90 2.12 2.22 -
P/RPS 1.95 2.05 2.11 2.14 2.35 2.43 2.74 -20.30%
P/EPS 18.25 17.90 21.55 22.72 25.36 24.39 20.88 -8.59%
EY 5.48 5.59 4.64 4.40 3.94 4.10 4.79 9.39%
DY 4.72 9.23 2.00 2.67 3.79 6.79 1.35 130.53%
P/NAPS 1.65 1.64 1.67 1.59 1.73 1.94 2.02 -12.62%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 20/08/24 16/05/24 22/02/24 22/11/23 22/08/23 18/05/23 22/02/23 -
Price 1.71 1.79 1.80 1.85 1.85 2.20 2.22 -
P/RPS 1.87 2.01 2.11 2.20 2.29 2.52 2.74 -22.50%
P/EPS 17.53 17.61 21.55 23.35 24.69 25.31 20.88 -11.01%
EY 5.70 5.68 4.64 4.28 4.05 3.95 4.79 12.30%
DY 4.91 9.39 2.00 2.59 3.89 6.55 1.35 136.68%
P/NAPS 1.58 1.61 1.67 1.64 1.68 2.02 2.02 -15.11%

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