[KAWAN] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -33.79%
YoY- -25.75%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 75,225 74,332 66,820 61,824 60,361 60,328 56,222 21.31%
PBT 12,102 11,533 8,660 6,396 9,191 9,404 7,840 33.38%
Tax -2,625 -2,013 -1,330 -928 -951 -576 -1,218 66.46%
NP 9,477 9,520 7,330 5,468 8,240 8,828 6,622 26.85%
-
NP to SH 9,492 9,520 7,342 5,468 8,258 8,828 6,622 26.99%
-
Tax Rate 21.69% 17.45% 15.36% 14.51% 10.35% 6.13% 15.54% -
Total Cost 65,748 64,812 59,490 56,356 52,121 51,500 49,600 20.56%
-
Net Worth 69,599 68,170 64,782 61,554 60,814 59,173 56,782 14.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,679 - - - - 2,665 - -
Div Payout % 17.70% - - - - 30.19% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 69,599 68,170 64,782 61,554 60,814 59,173 56,782 14.46%
NOSH 120,000 119,597 79,978 79,941 80,019 79,963 79,975 30.90%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.60% 12.81% 10.97% 8.84% 13.65% 14.63% 11.78% -
ROE 13.64% 13.96% 11.33% 8.88% 13.58% 14.92% 11.66% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 62.69 62.15 83.55 77.34 75.43 75.44 70.30 -7.32%
EPS 7.91 7.96 9.18 6.84 10.32 11.04 8.28 -2.98%
DPS 1.40 0.00 0.00 0.00 0.00 3.33 0.00 -
NAPS 0.58 0.57 0.81 0.77 0.76 0.74 0.71 -12.55%
Adjusted Per Share Value based on latest NOSH - 79,941
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 20.67 20.43 18.36 16.99 16.59 16.58 15.45 21.30%
EPS 2.61 2.62 2.02 1.50 2.27 2.43 1.82 27.02%
DPS 0.46 0.00 0.00 0.00 0.00 0.73 0.00 -
NAPS 0.1913 0.1873 0.178 0.1691 0.1671 0.1626 0.156 14.49%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.30 0.33 0.66 0.66 0.67 0.70 0.67 -
P/RPS 0.48 0.53 0.79 0.85 0.89 0.93 0.95 -36.43%
P/EPS 3.79 4.15 7.19 9.65 6.49 6.34 8.09 -39.54%
EY 26.37 24.12 13.91 10.36 15.40 15.77 12.36 65.34%
DY 4.67 0.00 0.00 0.00 0.00 4.76 0.00 -
P/NAPS 0.52 0.58 0.81 0.86 0.88 0.95 0.94 -32.49%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 13/11/08 14/08/08 15/05/08 22/02/08 19/11/07 16/08/07 -
Price 0.53 0.31 0.40 0.63 0.76 0.75 0.65 -
P/RPS 0.85 0.50 0.48 0.81 1.01 0.99 0.92 -5.11%
P/EPS 6.70 3.89 4.36 9.21 7.36 6.79 7.85 -9.97%
EY 14.92 25.68 22.95 10.86 13.58 14.72 12.74 11.05%
DY 2.64 0.00 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 0.91 0.54 0.49 0.82 1.00 1.01 0.92 -0.72%

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