[KAWAN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -76.38%
YoY- 10.02%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 92,188 70,434 46,124 23,214 87,635 67,289 43,630 64.43%
PBT 17,810 14,281 8,622 4,469 17,745 13,375 8,558 62.78%
Tax -3,651 -4,057 -2,164 -1,268 -4,181 -4,067 -2,143 42.50%
NP 14,159 10,224 6,458 3,201 13,564 9,308 6,415 69.27%
-
NP to SH 14,163 10,228 6,462 3,206 13,575 9,340 6,455 68.61%
-
Tax Rate 20.50% 28.41% 25.10% 28.37% 23.56% 30.41% 25.04% -
Total Cost 78,029 60,210 39,666 20,013 74,071 57,981 37,215 63.59%
-
Net Worth 93,640 89,987 86,792 83,836 82,751 79,233 76,788 14.10%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 1,681 - - - -
Div Payout % - - - 52.43% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 93,640 89,987 86,792 83,836 82,751 79,233 76,788 14.10%
NOSH 120,052 120,046 120,111 120,074 119,929 120,051 119,981 0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.36% 14.52% 14.00% 13.79% 15.48% 13.83% 14.70% -
ROE 15.12% 11.37% 7.45% 3.82% 16.40% 11.79% 8.41% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 76.79 58.67 38.40 19.33 73.07 56.05 36.36 64.38%
EPS 11.80 8.52 5.38 2.67 11.31 7.78 5.38 68.56%
DPS 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
NAPS 0.78 0.7496 0.7226 0.6982 0.69 0.66 0.64 14.05%
Adjusted Per Share Value based on latest NOSH - 120,074
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 25.32 19.35 12.67 6.38 24.07 18.48 11.99 64.37%
EPS 3.89 2.81 1.78 0.88 3.73 2.57 1.77 68.79%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 0.2572 0.2472 0.2384 0.2303 0.2273 0.2177 0.2109 14.10%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.33 1.00 0.90 0.80 0.86 0.79 0.43 -
P/RPS 1.73 1.70 2.34 4.14 1.18 1.41 1.18 28.96%
P/EPS 11.27 11.74 16.73 29.96 7.60 10.15 7.99 25.69%
EY 8.87 8.52 5.98 3.34 13.16 9.85 12.51 -20.43%
DY 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
P/NAPS 1.71 1.33 1.25 1.15 1.25 1.20 0.67 86.44%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 23/08/10 31/05/10 25/02/10 23/11/09 17/08/09 -
Price 0.90 0.93 0.93 0.80 0.77 0.98 0.53 -
P/RPS 1.17 1.59 2.42 4.14 1.05 1.75 1.46 -13.68%
P/EPS 7.63 10.92 17.29 29.96 6.80 12.60 9.85 -15.61%
EY 13.11 9.16 5.78 3.34 14.70 7.94 10.15 18.54%
DY 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
P/NAPS 1.15 1.24 1.29 1.15 1.12 1.48 0.83 24.20%

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