[KAWAN] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 6.26%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 165,773 166,454 163,266 149,372 149,524 151,128 150,240 6.75%
PBT 40,121 43,141 34,874 29,372 26,285 26,310 25,214 36.18%
Tax -8,094 -9,570 -9,232 -7,156 -5,356 -5,818 -6,026 21.67%
NP 32,027 33,570 25,642 22,216 20,929 20,492 19,188 40.57%
-
NP to SH 32,027 33,446 25,648 22,216 20,908 20,466 19,156 40.73%
-
Tax Rate 20.17% 22.18% 26.47% 24.36% 20.38% 22.11% 23.90% -
Total Cost 133,746 132,884 137,624 127,156 128,595 130,636 131,052 1.36%
-
Net Worth 201,513 193,847 185,796 158,946 107,105 147,058 138,899 28.06%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 14,615 - - 1,304 -
Div Payout % - - - 65.79% - - 6.81% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 201,513 193,847 185,796 158,946 107,105 147,058 138,899 28.06%
NOSH 195,644 191,928 201,952 182,697 126,006 121,536 120,781 37.80%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.32% 20.17% 15.71% 14.87% 14.00% 13.56% 12.77% -
ROE 15.89% 17.25% 13.80% 13.98% 19.52% 13.92% 13.79% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 84.73 86.73 80.84 81.76 118.66 124.35 124.39 -22.52%
EPS 16.37 17.43 12.70 12.16 11.51 16.84 15.86 2.12%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 1.08 -
NAPS 1.03 1.01 0.92 0.87 0.85 1.21 1.15 -7.06%
Adjusted Per Share Value based on latest NOSH - 182,697
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 45.54 45.72 44.85 41.03 41.07 41.51 41.27 6.76%
EPS 8.80 9.19 7.05 6.10 5.74 5.62 5.26 40.79%
DPS 0.00 0.00 0.00 4.01 0.00 0.00 0.36 -
NAPS 0.5536 0.5325 0.5104 0.4366 0.2942 0.404 0.3816 28.06%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.59 2.42 2.42 1.80 1.40 2.37 2.15 -
P/RPS 4.24 2.79 2.99 2.20 1.18 1.91 1.73 81.48%
P/EPS 21.93 13.89 19.06 14.80 8.44 14.07 13.56 37.65%
EY 4.56 7.20 5.25 6.76 11.85 7.11 7.38 -27.39%
DY 0.00 0.00 0.00 4.44 0.00 0.00 0.50 -
P/NAPS 3.49 2.40 2.63 2.07 1.65 1.96 1.87 51.41%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 24/08/15 28/05/15 26/02/15 24/11/14 28/08/14 -
Price 3.65 2.80 2.48 1.84 1.60 2.21 2.50 -
P/RPS 4.31 3.23 3.07 2.25 1.35 1.78 2.01 66.05%
P/EPS 22.30 16.07 19.53 15.13 9.64 13.12 15.76 25.95%
EY 4.48 6.22 5.12 6.61 10.37 7.62 6.34 -20.61%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.43 -
P/NAPS 3.54 2.77 2.70 2.11 1.88 1.83 2.17 38.45%

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