[KAWAN] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -78.3%
YoY- -4.12%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 104,027 75,990 50,521 25,870 92,188 70,434 46,124 71.72%
PBT 18,117 12,111 7,801 3,977 17,810 14,281 8,622 63.83%
Tax -3,909 -3,239 -2,003 -985 -3,651 -4,057 -2,164 48.16%
NP 14,208 8,872 5,798 2,992 14,159 10,224 6,458 68.91%
-
NP to SH 14,206 8,859 5,810 3,074 14,163 10,228 6,462 68.82%
-
Tax Rate 21.58% 26.74% 25.68% 24.77% 20.50% 28.41% 25.10% -
Total Cost 89,819 67,118 44,723 22,878 78,029 60,210 39,666 72.18%
-
Net Worth 107,984 103,234 98,433 97,263 93,640 89,987 86,792 15.63%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 107,984 103,234 98,433 97,263 93,640 89,987 86,792 15.63%
NOSH 119,983 120,040 120,041 120,078 120,052 120,046 120,111 -0.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.66% 11.68% 11.48% 11.57% 15.36% 14.52% 14.00% -
ROE 13.16% 8.58% 5.90% 3.16% 15.12% 11.37% 7.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 86.70 63.30 42.09 21.54 76.79 58.67 38.40 71.84%
EPS 11.84 7.38 4.84 2.56 11.80 8.52 5.38 68.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.86 0.82 0.81 0.78 0.7496 0.7226 15.71%
Adjusted Per Share Value based on latest NOSH - 120,078
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.58 20.87 13.88 7.11 25.32 19.35 12.67 71.74%
EPS 3.90 2.43 1.60 0.84 3.89 2.81 1.78 68.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2966 0.2836 0.2704 0.2672 0.2572 0.2472 0.2384 15.62%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.00 0.85 0.78 0.88 1.33 1.00 0.90 -
P/RPS 1.15 1.34 1.85 4.08 1.73 1.70 2.34 -37.64%
P/EPS 8.45 11.52 16.12 34.38 11.27 11.74 16.73 -36.49%
EY 11.84 8.68 6.21 2.91 8.87 8.52 5.98 57.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.99 0.95 1.09 1.71 1.33 1.25 -7.59%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 22/08/11 28/04/11 28/02/11 23/11/10 23/08/10 -
Price 0.90 0.92 0.89 0.95 0.90 0.93 0.93 -
P/RPS 1.04 1.45 2.11 4.41 1.17 1.59 2.42 -42.96%
P/EPS 7.60 12.47 18.39 37.11 7.63 10.92 17.29 -42.10%
EY 13.16 8.02 5.44 2.69 13.11 9.16 5.78 72.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.07 1.09 1.17 1.15 1.24 1.29 -15.57%

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