[KAWAN] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 61.03%
YoY- -9.83%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 98,666 46,281 196,282 150,323 102,613 47,514 186,948 -34.76%
PBT 11,935 4,758 36,053 29,068 18,235 7,002 41,540 -56.55%
Tax -1,835 -739 -6,947 -5,854 -3,824 -1,574 -8,558 -64.27%
NP 10,100 4,019 29,106 23,214 14,411 5,428 32,982 -54.66%
-
NP to SH 10,100 4,019 29,106 23,254 14,441 5,445 32,982 -54.66%
-
Tax Rate 15.37% 15.53% 19.27% 20.14% 20.97% 22.48% 20.60% -
Total Cost 88,566 42,262 167,176 127,109 88,202 42,086 153,966 -30.90%
-
Net Worth 309,186 301,996 309,186 305,591 296,363 288,423 268,930 9.77%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 8,987 8,987 898 8,987 6,735 6,738 1,494 231.84%
Div Payout % 88.99% 223.64% 3.09% 38.65% 46.64% 123.76% 4.53% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 309,186 301,996 309,186 305,591 296,363 288,423 268,930 9.77%
NOSH 359,519 359,519 359,519 359,519 269,421 269,554 269,639 21.20%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 10.24% 8.68% 14.83% 15.44% 14.04% 11.42% 17.64% -
ROE 3.27% 1.33% 9.41% 7.61% 4.87% 1.89% 12.26% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.44 12.87 54.60 41.81 38.09 17.63 75.08 -48.97%
EPS 2.81 1.12 8.10 6.47 5.36 2.02 9.17 -54.64%
DPS 2.50 2.50 0.25 2.50 2.50 2.50 0.60 159.61%
NAPS 0.86 0.84 0.86 0.85 1.10 1.07 1.08 -14.12%
Adjusted Per Share Value based on latest NOSH - 359,519
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.11 12.72 53.94 41.31 28.20 13.06 51.37 -34.77%
EPS 2.78 1.10 8.00 6.39 3.97 1.50 9.06 -54.60%
DPS 2.47 2.47 0.25 2.47 1.85 1.85 0.41 232.17%
NAPS 0.8496 0.8299 0.8496 0.8397 0.8144 0.7926 0.739 9.77%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.40 2.22 2.94 3.41 4.95 4.18 3.80 -
P/RPS 8.75 17.25 5.39 8.16 13.00 23.71 5.06 44.21%
P/EPS 85.43 198.59 36.32 52.72 92.35 206.93 28.69 107.39%
EY 1.17 0.50 2.75 1.90 1.08 0.48 3.49 -51.83%
DY 1.04 1.13 0.09 0.73 0.51 0.60 0.16 249.48%
P/NAPS 2.79 2.64 3.42 4.01 4.50 3.91 3.52 -14.39%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 24/05/18 27/02/18 21/11/17 18/08/17 09/06/17 24/02/17 -
Price 2.45 2.15 2.64 3.10 4.70 4.75 4.41 -
P/RPS 8.93 16.70 4.84 7.41 12.34 26.95 5.87 32.37%
P/EPS 87.21 192.33 32.61 47.93 87.69 235.15 33.29 90.37%
EY 1.15 0.52 3.07 2.09 1.14 0.43 3.00 -47.32%
DY 1.02 1.16 0.09 0.81 0.53 0.53 0.14 277.19%
P/NAPS 2.85 2.56 3.07 3.65 4.27 4.44 4.08 -21.32%

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