[KAWAN] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -45.48%
YoY- -21.41%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 186,948 192,440 194,030 166,024 165,773 166,454 163,266 9.40%
PBT 41,540 42,524 35,562 22,512 40,121 43,141 34,874 12.30%
Tax -8,558 -8,140 -8,480 -5,052 -8,094 -9,570 -9,232 -4.90%
NP 32,982 34,384 27,082 17,460 32,027 33,570 25,642 18.18%
-
NP to SH 32,982 34,384 27,082 17,460 32,027 33,446 25,648 18.16%
-
Tax Rate 20.60% 19.14% 23.85% 22.44% 20.17% 22.18% 26.47% -
Total Cost 153,966 158,056 166,948 148,564 133,746 132,884 137,624 7.73%
-
Net Worth 268,930 261,503 237,882 220,454 201,513 193,847 185,796 27.81%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 1,494 807 1,143 2,204 - - - -
Div Payout % 4.53% 2.35% 4.22% 12.63% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 268,930 261,503 237,882 220,454 201,513 193,847 185,796 27.81%
NOSH 269,639 269,639 228,733 220,454 195,644 191,928 201,952 21.14%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 17.64% 17.87% 13.96% 10.52% 19.32% 20.17% 15.71% -
ROE 12.26% 13.15% 11.38% 7.92% 15.89% 17.25% 13.80% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 75.08 79.48 84.83 75.31 84.73 86.73 80.84 -4.78%
EPS 9.17 14.20 11.84 7.92 16.37 17.43 12.70 -19.43%
DPS 0.60 0.33 0.50 1.00 0.00 0.00 0.00 -
NAPS 1.08 1.08 1.04 1.00 1.03 1.01 0.92 11.22%
Adjusted Per Share Value based on latest NOSH - 220,454
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 51.37 52.88 53.32 45.62 45.55 45.74 44.86 9.40%
EPS 9.06 9.45 7.44 4.80 8.80 9.19 7.05 18.11%
DPS 0.41 0.22 0.31 0.61 0.00 0.00 0.00 -
NAPS 0.739 0.7186 0.6537 0.6058 0.5537 0.5327 0.5106 27.80%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.80 3.79 3.65 3.47 3.59 2.42 2.42 -
P/RPS 5.06 4.77 4.30 4.61 4.24 2.79 2.99 41.78%
P/EPS 28.69 26.69 30.83 43.81 21.93 13.89 19.06 31.17%
EY 3.49 3.75 3.24 2.28 4.56 7.20 5.25 -23.73%
DY 0.16 0.09 0.14 0.29 0.00 0.00 0.00 -
P/NAPS 3.52 3.51 3.51 3.47 3.49 2.40 2.63 21.34%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 25/11/16 24/08/16 30/05/16 29/02/16 26/11/15 24/08/15 -
Price 4.41 3.79 3.28 3.00 3.65 2.80 2.48 -
P/RPS 5.87 4.77 3.87 3.98 4.31 3.23 3.07 53.74%
P/EPS 33.29 26.69 27.70 37.88 22.30 16.07 19.53 42.46%
EY 3.00 3.75 3.61 2.64 4.48 6.22 5.12 -29.86%
DY 0.14 0.09 0.15 0.33 0.00 0.00 0.00 -
P/NAPS 4.08 3.51 3.15 3.00 3.54 2.77 2.70 31.51%

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