[KAWAN] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 121.85%
YoY- 318.98%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 254,703 258,818 265,950 214,564 214,081 210,245 215,072 11.87%
PBT 32,015 33,826 36,732 29,936 15,386 11,801 11,168 101.15%
Tax -4,363 -5,250 -5,900 -3,540 -3,664 -2,648 -2,524 43.79%
NP 27,652 28,576 30,832 26,396 11,722 9,153 8,644 116.34%
-
NP to SH 28,017 28,826 30,924 26,396 11,898 9,153 8,644 118.23%
-
Tax Rate 13.63% 15.52% 16.06% 11.83% 23.81% 22.44% 22.60% -
Total Cost 227,051 230,242 235,118 188,168 202,359 201,092 206,428 6.52%
-
Net Worth 345,138 337,948 334,353 323,567 323,567 319,972 316,377 5.94%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 8,987 11,983 17,975 35,951 8,987 11,983 17,975 -36.87%
Div Payout % 32.08% 41.57% 58.13% 136.20% 75.54% 130.92% 207.96% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 345,138 337,948 334,353 323,567 323,567 319,972 316,377 5.94%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.86% 11.04% 11.59% 12.30% 5.48% 4.35% 4.02% -
ROE 8.12% 8.53% 9.25% 8.16% 3.68% 2.86% 2.73% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 70.85 71.99 73.97 59.68 59.55 58.48 59.82 11.88%
EPS 7.79 8.01 8.60 7.36 3.31 2.60 2.40 118.44%
DPS 2.50 3.33 5.00 10.00 2.50 3.33 5.00 -36.87%
NAPS 0.96 0.94 0.93 0.90 0.90 0.89 0.88 5.94%
Adjusted Per Share Value based on latest NOSH - 359,519
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 69.99 71.12 73.08 58.96 58.83 57.77 59.10 11.87%
EPS 7.70 7.92 8.50 7.25 3.27 2.52 2.38 117.97%
DPS 2.47 3.29 4.94 9.88 2.47 3.29 4.94 -36.87%
NAPS 0.9484 0.9287 0.9188 0.8891 0.8891 0.8793 0.8694 5.94%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.08 2.57 1.77 1.04 1.39 1.22 1.34 -
P/RPS 2.94 3.57 2.39 1.74 2.33 2.09 2.24 19.77%
P/EPS 26.69 32.05 20.58 14.17 42.00 47.92 55.73 -38.65%
EY 3.75 3.12 4.86 7.06 2.38 2.09 1.79 63.35%
DY 1.20 1.30 2.82 9.62 1.80 2.73 3.73 -52.88%
P/NAPS 2.17 2.73 1.90 1.16 1.54 1.37 1.52 26.65%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 18/02/21 24/11/20 27/08/20 28/05/20 26/02/20 26/11/19 27/08/19 -
Price 1.88 2.31 2.69 1.70 1.30 1.57 1.21 -
P/RPS 2.65 3.21 3.64 2.85 2.18 2.68 2.02 19.73%
P/EPS 24.12 28.81 31.27 23.15 39.28 61.67 50.33 -38.62%
EY 4.15 3.47 3.20 4.32 2.55 1.62 1.99 62.86%
DY 1.33 1.44 1.86 5.88 1.92 2.12 4.13 -52.85%
P/NAPS 1.96 2.46 2.89 1.89 1.44 1.76 1.38 26.21%

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