[KAWAN] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 22.8%
YoY- 113.17%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 87,635 89,718 87,260 83,912 75,225 74,332 66,820 19.75%
PBT 17,745 17,833 17,116 15,512 12,102 11,533 8,660 61.11%
Tax -4,181 -5,422 -4,286 -3,900 -2,625 -2,013 -1,330 114.14%
NP 13,564 12,410 12,830 11,612 9,477 9,520 7,330 50.55%
-
NP to SH 13,575 12,453 12,910 11,656 9,492 9,520 7,342 50.47%
-
Tax Rate 23.56% 30.40% 25.04% 25.14% 21.69% 17.45% 15.36% -
Total Cost 74,071 77,308 74,430 72,300 65,748 64,812 59,490 15.69%
-
Net Worth 82,751 79,233 76,788 73,149 69,599 68,170 64,782 17.67%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 1,679 - - -
Div Payout % - - - - 17.70% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 82,751 79,233 76,788 73,149 69,599 68,170 64,782 17.67%
NOSH 119,929 120,051 119,981 119,917 120,000 119,597 79,978 30.91%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.48% 13.83% 14.70% 13.84% 12.60% 12.81% 10.97% -
ROE 16.40% 15.72% 16.81% 15.93% 13.64% 13.96% 11.33% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 73.07 74.73 72.73 69.97 62.69 62.15 83.55 -8.52%
EPS 11.31 10.37 10.76 9.72 7.91 7.96 9.18 14.88%
DPS 0.00 0.00 0.00 0.00 1.40 0.00 0.00 -
NAPS 0.69 0.66 0.64 0.61 0.58 0.57 0.81 -10.11%
Adjusted Per Share Value based on latest NOSH - 119,917
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.08 24.65 23.98 23.06 20.67 20.43 18.36 19.75%
EPS 3.73 3.42 3.55 3.20 2.61 2.62 2.02 50.34%
DPS 0.00 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.2274 0.2177 0.211 0.201 0.1913 0.1873 0.178 17.68%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.86 0.79 0.43 0.52 0.30 0.33 0.66 -
P/RPS 1.18 1.06 0.59 0.74 0.48 0.53 0.79 30.57%
P/EPS 7.60 7.62 4.00 5.35 3.79 4.15 7.19 3.75%
EY 13.16 13.13 25.02 18.69 26.37 24.12 13.91 -3.61%
DY 0.00 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 1.25 1.20 0.67 0.85 0.52 0.58 0.81 33.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 17/08/09 26/05/09 26/02/09 13/11/08 14/08/08 -
Price 0.77 0.98 0.53 0.47 0.53 0.31 0.40 -
P/RPS 1.05 1.31 0.73 0.67 0.85 0.50 0.48 68.27%
P/EPS 6.80 9.45 4.93 4.84 6.70 3.89 4.36 34.37%
EY 14.70 10.59 20.30 20.68 14.92 25.68 22.95 -25.63%
DY 0.00 0.00 0.00 0.00 2.64 0.00 0.00 -
P/NAPS 1.12 1.48 0.83 0.77 0.91 0.54 0.49 73.25%

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