[KAWAN] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -5.53%
YoY- 10.02%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 92,188 93,912 92,248 92,856 87,635 89,718 87,260 3.72%
PBT 17,810 19,041 17,244 17,876 17,745 17,833 17,116 2.67%
Tax -3,651 -5,409 -4,328 -5,072 -4,181 -5,422 -4,286 -10.11%
NP 14,159 13,632 12,916 12,804 13,564 12,410 12,830 6.77%
-
NP to SH 14,163 13,637 12,924 12,824 13,575 12,453 12,910 6.35%
-
Tax Rate 20.50% 28.41% 25.10% 28.37% 23.56% 30.40% 25.04% -
Total Cost 78,029 80,280 79,332 80,052 74,071 77,308 74,430 3.18%
-
Net Worth 93,640 89,987 86,792 83,836 82,751 79,233 76,788 14.10%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 6,724 - - - -
Div Payout % - - - 52.43% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 93,640 89,987 86,792 83,836 82,751 79,233 76,788 14.10%
NOSH 120,052 120,046 120,111 120,074 119,929 120,051 119,981 0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.36% 14.52% 14.00% 13.79% 15.48% 13.83% 14.70% -
ROE 15.12% 15.15% 14.89% 15.30% 16.40% 15.72% 16.81% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 76.79 78.23 76.80 77.33 73.07 74.73 72.73 3.67%
EPS 11.80 11.36 10.76 10.68 11.31 10.37 10.76 6.32%
DPS 0.00 0.00 0.00 5.60 0.00 0.00 0.00 -
NAPS 0.78 0.7496 0.7226 0.6982 0.69 0.66 0.64 14.05%
Adjusted Per Share Value based on latest NOSH - 120,074
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 25.33 25.81 25.35 25.52 24.08 24.65 23.98 3.70%
EPS 3.89 3.75 3.55 3.52 3.73 3.42 3.55 6.26%
DPS 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
NAPS 0.2573 0.2473 0.2385 0.2304 0.2274 0.2177 0.211 14.09%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.33 1.00 0.90 0.80 0.86 0.79 0.43 -
P/RPS 1.73 1.28 1.17 1.03 1.18 1.06 0.59 104.46%
P/EPS 11.27 8.80 8.36 7.49 7.60 7.62 4.00 99.10%
EY 8.87 11.36 11.96 13.35 13.16 13.13 25.02 -49.81%
DY 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.33 1.25 1.15 1.25 1.20 0.67 86.44%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 23/08/10 31/05/10 25/02/10 23/11/09 17/08/09 -
Price 0.90 0.93 0.93 0.80 0.77 0.98 0.53 -
P/RPS 1.17 1.19 1.21 1.03 1.05 1.31 0.73 36.83%
P/EPS 7.63 8.19 8.64 7.49 6.80 9.45 4.93 33.69%
EY 13.11 12.22 11.57 13.35 14.70 10.59 20.30 -25.22%
DY 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.24 1.29 1.15 1.12 1.48 0.83 24.20%

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