[KAWAN] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 52.48%
YoY- -13.38%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 53,003 23,594 104,027 75,990 50,521 25,870 92,188 -30.87%
PBT 7,860 2,700 18,117 12,111 7,801 3,977 17,810 -42.06%
Tax -1,859 -620 -3,909 -3,239 -2,003 -985 -3,651 -36.26%
NP 6,001 2,080 14,208 8,872 5,798 2,992 14,159 -43.60%
-
NP to SH 6,006 2,080 14,206 8,859 5,810 3,074 14,163 -43.58%
-
Tax Rate 23.65% 22.96% 21.58% 26.74% 25.68% 24.77% 20.50% -
Total Cost 47,002 21,514 89,819 67,118 44,723 22,878 78,029 -28.69%
-
Net Worth 112,687 108,160 107,984 103,234 98,433 97,263 93,640 13.15%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 112,687 108,160 107,984 103,234 98,433 97,263 93,640 13.15%
NOSH 119,880 118,857 119,983 120,040 120,041 120,078 120,052 -0.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.32% 8.82% 13.66% 11.68% 11.48% 11.57% 15.36% -
ROE 5.33% 1.92% 13.16% 8.58% 5.90% 3.16% 15.12% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 44.21 19.85 86.70 63.30 42.09 21.54 76.79 -30.81%
EPS 5.01 1.75 11.84 7.38 4.84 2.56 11.80 -43.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.90 0.86 0.82 0.81 0.78 13.25%
Adjusted Per Share Value based on latest NOSH - 120,039
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.56 6.48 28.58 20.87 13.88 7.11 25.32 -30.87%
EPS 1.65 0.57 3.90 2.43 1.60 0.84 3.89 -43.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3096 0.2971 0.2966 0.2836 0.2704 0.2672 0.2572 13.17%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.94 0.88 1.00 0.85 0.78 0.88 1.33 -
P/RPS 2.13 4.43 1.15 1.34 1.85 4.08 1.73 14.88%
P/EPS 18.76 50.29 8.45 11.52 16.12 34.38 11.27 40.49%
EY 5.33 1.99 11.84 8.68 6.21 2.91 8.87 -28.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 1.11 0.99 0.95 1.09 1.71 -30.09%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 30/05/12 28/02/12 21/11/11 22/08/11 28/04/11 28/02/11 -
Price 0.87 0.94 0.90 0.92 0.89 0.95 0.90 -
P/RPS 1.97 4.74 1.04 1.45 2.11 4.41 1.17 41.57%
P/EPS 17.37 53.71 7.60 12.47 18.39 37.11 7.63 73.14%
EY 5.76 1.86 13.16 8.02 5.44 2.69 13.11 -42.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.03 1.00 1.07 1.09 1.17 1.15 -13.21%

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