[KAWAN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -77.65%
YoY- -8.73%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 60,361 45,246 28,111 14,327 52,524 38,957 24,093 84.15%
PBT 9,191 7,053 3,920 2,272 10,015 7,893 4,472 61.43%
Tax -951 -432 -609 -431 -1,778 -1,549 -859 6.99%
NP 8,240 6,621 3,311 1,841 8,237 6,344 3,613 73.00%
-
NP to SH 8,258 6,621 3,311 1,841 8,237 6,344 3,613 73.25%
-
Tax Rate 10.35% 6.13% 15.54% 18.97% 17.75% 19.62% 19.21% -
Total Cost 52,121 38,625 24,800 12,486 44,287 32,613 20,480 86.08%
-
Net Worth 60,814 59,173 56,782 55,230 53,580 52,800 51,956 11.03%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 1,999 - - 1,599 - 799 -
Div Payout % - 30.19% - - 19.42% - 22.12% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 60,814 59,173 56,782 55,230 53,580 52,800 51,956 11.03%
NOSH 80,019 79,963 79,975 80,043 79,970 80,000 79,933 0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.65% 14.63% 11.78% 12.85% 15.68% 16.28% 15.00% -
ROE 13.58% 11.19% 5.83% 3.33% 15.37% 12.02% 6.95% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 75.43 56.58 35.15 17.90 65.68 48.70 30.14 84.02%
EPS 10.32 8.28 4.14 2.30 10.30 7.93 4.52 73.13%
DPS 0.00 2.50 0.00 0.00 2.00 0.00 1.00 -
NAPS 0.76 0.74 0.71 0.69 0.67 0.66 0.65 10.95%
Adjusted Per Share Value based on latest NOSH - 80,043
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.59 12.43 7.72 3.94 14.43 10.71 6.62 84.18%
EPS 2.27 1.82 0.91 0.51 2.26 1.74 0.99 73.62%
DPS 0.00 0.55 0.00 0.00 0.44 0.00 0.22 -
NAPS 0.1671 0.1626 0.156 0.1518 0.1472 0.1451 0.1428 11.01%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.67 0.70 0.67 0.68 0.67 0.67 0.67 -
P/RPS 0.89 1.24 1.91 3.80 1.02 1.38 2.22 -45.53%
P/EPS 6.49 8.45 16.18 29.57 6.50 8.45 14.82 -42.24%
EY 15.40 11.83 6.18 3.38 15.37 11.84 6.75 73.04%
DY 0.00 3.57 0.00 0.00 2.99 0.00 1.49 -
P/NAPS 0.88 0.95 0.94 0.99 1.00 1.02 1.03 -9.93%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 19/11/07 16/08/07 24/05/07 28/02/07 22/11/06 29/08/06 -
Price 0.76 0.75 0.65 0.73 0.70 0.65 0.67 -
P/RPS 1.01 1.33 1.85 4.08 1.07 1.33 2.22 -40.76%
P/EPS 7.36 9.06 15.70 31.74 6.80 8.20 14.82 -37.20%
EY 13.58 11.04 6.37 3.15 14.71 12.20 6.75 59.16%
DY 0.00 3.33 0.00 0.00 2.86 0.00 1.49 -
P/NAPS 1.00 1.01 0.92 1.06 1.04 0.98 1.03 -1.94%

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