[KAWAN] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 95.61%
YoY- 63.42%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 97,015 41,506 165,773 124,841 81,633 37,343 149,524 -25.07%
PBT 17,781 5,628 40,121 32,356 17,437 7,343 26,285 -22.95%
Tax -4,240 -1,263 -8,094 -7,178 -4,616 -1,789 -5,356 -14.43%
NP 13,541 4,365 32,027 25,178 12,821 5,554 20,929 -25.21%
-
NP to SH 13,541 4,365 32,027 25,085 12,824 5,554 20,908 -25.16%
-
Tax Rate 23.85% 22.44% 20.17% 22.18% 26.47% 24.36% 20.38% -
Total Cost 83,474 37,141 133,746 99,663 68,812 31,789 128,595 -25.05%
-
Net Worth 237,882 220,454 201,513 193,847 185,796 158,946 107,105 70.31%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 571 551 - - - 3,653 - -
Div Payout % 4.22% 12.63% - - - 65.79% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 237,882 220,454 201,513 193,847 185,796 158,946 107,105 70.31%
NOSH 228,733 220,454 195,644 191,928 201,952 182,697 126,006 48.86%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 13.96% 10.52% 19.32% 20.17% 15.71% 14.87% 14.00% -
ROE 5.69% 1.98% 15.89% 12.94% 6.90% 3.49% 19.52% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 42.41 18.83 84.73 65.05 40.42 20.44 118.66 -49.66%
EPS 5.92 1.98 16.37 13.07 6.35 3.04 11.51 -35.83%
DPS 0.25 0.25 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.04 1.00 1.03 1.01 0.92 0.87 0.85 14.40%
Adjusted Per Share Value based on latest NOSH - 191,877
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.66 11.41 45.55 34.31 22.43 10.26 41.09 -25.07%
EPS 3.72 1.20 8.80 6.89 3.52 1.53 5.75 -25.21%
DPS 0.16 0.15 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.6537 0.6058 0.5537 0.5327 0.5106 0.4368 0.2943 70.32%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.65 3.47 3.59 2.42 2.42 1.80 1.40 -
P/RPS 8.61 18.43 4.24 3.72 5.99 8.81 1.18 276.65%
P/EPS 61.66 175.25 21.93 18.52 38.11 59.21 8.44 276.96%
EY 1.62 0.57 4.56 5.40 2.62 1.69 11.85 -73.49%
DY 0.07 0.07 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 3.51 3.47 3.49 2.40 2.63 2.07 1.65 65.48%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 30/05/16 29/02/16 26/11/15 24/08/15 28/05/15 26/02/15 -
Price 3.28 3.00 3.65 2.80 2.48 1.84 1.60 -
P/RPS 7.73 15.93 4.31 4.30 6.14 9.00 1.35 220.39%
P/EPS 55.41 151.52 22.30 21.42 39.06 60.53 9.64 221.22%
EY 1.80 0.66 4.48 4.67 2.56 1.65 10.37 -68.91%
DY 0.08 0.08 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 3.15 3.00 3.54 2.77 2.70 2.11 1.88 41.11%

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