[KAWAN] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 17.06%
YoY- 24.25%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 251,770 245,858 240,710 261,296 254,703 258,818 265,950 -3.57%
PBT 36,971 34,002 33,054 37,324 32,015 33,826 36,732 0.43%
Tax -4,671 -4,420 -4,162 -4,584 -4,363 -5,250 -5,900 -14.38%
NP 32,300 29,582 28,892 32,740 27,652 28,576 30,832 3.14%
-
NP to SH 32,303 29,628 28,958 32,796 28,017 28,826 30,924 2.94%
-
Tax Rate 12.63% 13.00% 12.59% 12.28% 13.63% 15.52% 16.06% -
Total Cost 219,470 216,276 211,818 228,556 227,051 230,242 235,118 -4.47%
-
Net Worth 370,305 359,519 348,734 345,138 345,138 337,948 334,353 7.02%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 10,785 14,380 21,571 43,142 8,987 11,983 17,975 -28.79%
Div Payout % 33.39% 48.54% 74.49% 131.55% 32.08% 41.57% 58.13% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 370,305 359,519 348,734 345,138 345,138 337,948 334,353 7.02%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.83% 12.03% 12.00% 12.53% 10.86% 11.04% 11.59% -
ROE 8.72% 8.24% 8.30% 9.50% 8.12% 8.53% 9.25% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 70.03 68.39 66.95 72.68 70.85 71.99 73.97 -3.57%
EPS 8.99 8.24 8.06 9.12 7.79 8.01 8.60 2.99%
DPS 3.00 4.00 6.00 12.00 2.50 3.33 5.00 -28.79%
NAPS 1.03 1.00 0.97 0.96 0.96 0.94 0.93 7.02%
Adjusted Per Share Value based on latest NOSH - 359,519
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 69.16 67.54 66.12 71.78 69.97 71.10 73.06 -3.58%
EPS 8.87 8.14 7.95 9.01 7.70 7.92 8.49 2.95%
DPS 2.96 3.95 5.93 11.85 2.47 3.29 4.94 -28.85%
NAPS 1.0172 0.9876 0.958 0.9481 0.9481 0.9283 0.9185 7.02%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.64 1.85 1.96 1.86 2.08 2.57 1.77 -
P/RPS 2.34 2.71 2.93 2.56 2.94 3.57 2.39 -1.39%
P/EPS 18.25 22.45 24.33 20.39 26.69 32.05 20.58 -7.67%
EY 5.48 4.45 4.11 4.90 3.75 3.12 4.86 8.30%
DY 1.83 2.16 3.06 6.45 1.20 1.30 2.82 -24.98%
P/NAPS 1.59 1.85 2.02 1.94 2.17 2.73 1.90 -11.16%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 17/11/21 18/08/21 31/05/21 18/02/21 24/11/20 27/08/20 -
Price 1.64 1.72 1.85 2.06 1.88 2.31 2.69 -
P/RPS 2.34 2.52 2.76 2.83 2.65 3.21 3.64 -25.45%
P/EPS 18.25 20.87 22.97 22.58 24.12 28.81 31.27 -30.09%
EY 5.48 4.79 4.35 4.43 4.15 3.47 3.20 42.99%
DY 1.83 2.33 3.24 5.83 1.33 1.44 1.86 -1.07%
P/NAPS 1.59 1.72 1.91 2.15 1.96 2.46 2.89 -32.78%

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