[KAWAN] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -61.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 52,524 38,957 24,093 12,439 26,560 14,839 4,268 430.60%
PBT 10,015 7,893 4,472 2,523 5,499 4,251 2,025 189.43%
Tax -1,778 -1,549 -859 -506 -304 -321 -407 166.51%
NP 8,237 6,344 3,613 2,017 5,195 3,930 1,618 195.05%
-
NP to SH 8,237 6,344 3,613 2,017 5,195 3,930 1,618 195.05%
-
Tax Rate 17.75% 19.62% 19.21% 20.06% 5.53% 7.55% 20.10% -
Total Cost 44,287 32,613 20,480 10,422 21,365 10,909 2,650 550.31%
-
Net Worth 53,580 52,800 51,956 50,424 27,080 19,716 6,005 328.47%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,599 - 799 - 1,128 - - -
Div Payout % 19.42% - 22.12% - 21.72% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 53,580 52,800 51,956 50,424 27,080 19,716 6,005 328.47%
NOSH 79,970 80,000 79,933 80,039 45,134 33,418 11,548 262.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.68% 16.28% 15.00% 16.22% 19.56% 26.48% 37.91% -
ROE 15.37% 12.02% 6.95% 4.00% 19.18% 19.93% 26.94% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 65.68 48.70 30.14 15.54 58.85 44.40 36.96 46.55%
EPS 10.30 7.93 4.52 2.52 11.51 11.76 14.01 -18.49%
DPS 2.00 0.00 1.00 0.00 2.50 0.00 0.00 -
NAPS 0.67 0.66 0.65 0.63 0.60 0.59 0.52 18.35%
Adjusted Per Share Value based on latest NOSH - 80,039
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.43 10.71 6.62 3.42 7.30 4.08 1.17 431.37%
EPS 2.26 1.74 0.99 0.55 1.43 1.08 0.44 196.80%
DPS 0.44 0.00 0.22 0.00 0.31 0.00 0.00 -
NAPS 0.1472 0.1451 0.1428 0.1386 0.0744 0.0542 0.0165 328.43%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.67 0.67 0.67 0.70 0.67 0.68 0.00 -
P/RPS 1.02 1.38 2.22 4.50 1.14 1.53 0.00 -
P/EPS 6.50 8.45 14.82 27.78 5.82 5.78 0.00 -
EY 15.37 11.84 6.75 3.60 17.18 17.29 0.00 -
DY 2.99 0.00 1.49 0.00 3.73 0.00 0.00 -
P/NAPS 1.00 1.02 1.03 1.11 1.12 1.15 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 29/08/06 31/05/06 27/02/06 25/11/05 03/08/05 -
Price 0.70 0.65 0.67 0.63 0.67 0.69 0.00 -
P/RPS 1.07 1.33 2.22 4.05 1.14 1.55 0.00 -
P/EPS 6.80 8.20 14.82 25.00 5.82 5.87 0.00 -
EY 14.71 12.20 6.75 4.00 17.18 17.04 0.00 -
DY 2.86 0.00 1.49 0.00 3.73 0.00 0.00 -
P/NAPS 1.04 0.98 1.03 1.00 1.12 1.17 0.00 -

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