[KAWAN] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
09-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -83.49%
YoY- 24.74%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 196,282 150,323 102,613 47,514 186,948 144,330 97,015 59.76%
PBT 36,053 29,068 18,235 7,002 41,540 31,893 17,781 59.99%
Tax -6,947 -5,854 -3,824 -1,574 -8,558 -6,105 -4,240 38.85%
NP 29,106 23,214 14,411 5,428 32,982 25,788 13,541 66.32%
-
NP to SH 29,106 23,254 14,441 5,445 32,982 25,788 13,541 66.32%
-
Tax Rate 19.27% 20.14% 20.97% 22.48% 20.60% 19.14% 23.85% -
Total Cost 167,176 127,109 88,202 42,086 153,966 118,542 83,474 58.68%
-
Net Worth 309,186 305,591 296,363 288,423 268,930 261,503 237,882 19.04%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 898 8,987 6,735 6,738 1,494 605 571 35.12%
Div Payout % 3.09% 38.65% 46.64% 123.76% 4.53% 2.35% 4.22% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 309,186 305,591 296,363 288,423 268,930 261,503 237,882 19.04%
NOSH 359,519 359,519 269,421 269,554 269,639 269,639 228,733 35.07%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 14.83% 15.44% 14.04% 11.42% 17.64% 17.87% 13.96% -
ROE 9.41% 7.61% 4.87% 1.89% 12.26% 9.86% 5.69% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 54.60 41.81 38.09 17.63 75.08 59.61 42.41 18.29%
EPS 8.10 6.47 5.36 2.02 9.17 10.65 5.92 23.17%
DPS 0.25 2.50 2.50 2.50 0.60 0.25 0.25 0.00%
NAPS 0.86 0.85 1.10 1.07 1.08 1.08 1.04 -11.86%
Adjusted Per Share Value based on latest NOSH - 269,554
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 53.94 41.31 28.20 13.06 51.37 39.66 26.66 59.76%
EPS 8.00 6.39 3.97 1.50 9.06 7.09 3.72 66.37%
DPS 0.25 2.47 1.85 1.85 0.41 0.17 0.16 34.54%
NAPS 0.8496 0.8397 0.8144 0.7926 0.739 0.7186 0.6537 19.03%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.94 3.41 4.95 4.18 3.80 3.79 3.65 -
P/RPS 5.39 8.16 13.00 23.71 5.06 6.36 8.61 -26.75%
P/EPS 36.32 52.72 92.35 206.93 28.69 35.59 61.66 -29.66%
EY 2.75 1.90 1.08 0.48 3.49 2.81 1.62 42.16%
DY 0.09 0.73 0.51 0.60 0.16 0.07 0.07 18.18%
P/NAPS 3.42 4.01 4.50 3.91 3.52 3.51 3.51 -1.71%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 18/08/17 09/06/17 24/02/17 25/11/16 24/08/16 -
Price 2.64 3.10 4.70 4.75 4.41 3.79 3.28 -
P/RPS 4.84 7.41 12.34 26.95 5.87 6.36 7.73 -26.74%
P/EPS 32.61 47.93 87.69 235.15 33.29 35.59 55.41 -29.70%
EY 3.07 2.09 1.14 0.43 3.00 2.81 1.80 42.61%
DY 0.09 0.81 0.53 0.53 0.14 0.07 0.08 8.14%
P/NAPS 3.07 3.65 4.27 4.44 4.08 3.51 3.15 -1.69%

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