[KAWAN] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 87.64%
YoY- 42.65%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 28,340 27,905 29,319 29,409 23,594 28,037 25,469 7.37%
PBT 4,088 5,497 3,524 5,160 2,700 6,007 4,309 -3.44%
Tax -952 -690 -801 -1,239 -620 -671 -1,235 -15.91%
NP 3,136 4,807 2,723 3,921 2,080 5,336 3,074 1.33%
-
NP to SH 3,143 4,798 2,739 3,903 2,080 5,347 3,049 2.04%
-
Tax Rate 23.29% 12.55% 22.73% 24.01% 22.96% 11.17% 28.66% -
Total Cost 25,204 23,098 26,596 25,488 21,514 22,701 22,395 8.18%
-
Net Worth 122,361 118,824 114,124 112,886 108,160 107,899 103,233 11.98%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 122,361 118,824 114,124 112,886 108,160 107,899 103,233 11.98%
NOSH 119,961 120,025 120,131 120,092 118,857 119,887 120,039 -0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.07% 17.23% 9.29% 13.33% 8.82% 19.03% 12.07% -
ROE 2.57% 4.04% 2.40% 3.46% 1.92% 4.96% 2.95% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.62 23.25 24.41 24.49 19.85 23.39 21.22 7.39%
EPS 2.62 4.00 2.28 3.25 1.75 4.46 2.54 2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.99 0.95 0.94 0.91 0.90 0.86 12.03%
Adjusted Per Share Value based on latest NOSH - 120,092
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.79 7.67 8.06 8.08 6.48 7.70 7.00 7.38%
EPS 0.86 1.32 0.75 1.07 0.57 1.47 0.84 1.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3362 0.3265 0.3136 0.3102 0.2972 0.2965 0.2837 11.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.83 0.87 0.88 0.94 0.88 1.00 0.85 -
P/RPS 3.51 3.74 3.61 3.84 4.43 4.28 4.01 -8.48%
P/EPS 31.68 21.76 38.60 28.92 50.29 22.42 33.46 -3.57%
EY 3.16 4.59 2.59 3.46 1.99 4.46 2.99 3.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.93 1.00 0.97 1.11 0.99 -12.51%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 26/11/12 27/08/12 30/05/12 28/02/12 21/11/11 -
Price 0.905 0.85 1.04 0.87 0.94 0.90 0.92 -
P/RPS 3.83 3.66 4.26 3.55 4.74 3.85 4.34 -7.98%
P/EPS 34.54 21.26 45.61 26.77 53.71 20.18 36.22 -3.11%
EY 2.90 4.70 2.19 3.74 1.86 4.96 2.76 3.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.86 1.09 0.93 1.03 1.00 1.07 -11.54%

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