[KAWAN] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 125.1%
YoY- 21.16%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 17,954 15,456 15,115 17,135 13,784 14,327 13,568 20.55%
PBT 2,731 1,599 2,138 3,133 1,648 2,272 2,122 18.33%
Tax -433 -232 -518 176 -178 -431 -229 52.96%
NP 2,298 1,367 1,620 3,309 1,470 1,841 1,893 13.81%
-
NP to SH 2,300 1,367 1,637 3,309 1,470 1,841 1,893 13.87%
-
Tax Rate 15.85% 14.51% 24.23% -5.62% 10.80% 18.97% 10.79% -
Total Cost 15,656 14,089 13,495 13,826 12,314 12,486 11,675 21.62%
-
Net Worth 64,687 61,554 60,688 59,146 56,722 55,230 53,515 13.48%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 1,998 - - 1,597 -
Div Payout % - - - 60.39% - - 84.39% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 64,687 61,554 60,688 59,146 56,722 55,230 53,515 13.48%
NOSH 79,861 79,941 79,853 79,927 79,891 80,043 79,873 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.80% 8.84% 10.72% 19.31% 10.66% 12.85% 13.95% -
ROE 3.56% 2.22% 2.70% 5.59% 2.59% 3.33% 3.54% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 22.48 19.33 18.93 21.44 17.25 17.90 16.99 20.54%
EPS 2.88 1.71 2.05 4.14 1.84 2.30 2.37 13.88%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 2.00 -
NAPS 0.81 0.77 0.76 0.74 0.71 0.69 0.67 13.49%
Adjusted Per Share Value based on latest NOSH - 79,927
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.93 4.25 4.15 4.71 3.79 3.94 3.73 20.45%
EPS 0.63 0.38 0.45 0.91 0.40 0.51 0.52 13.66%
DPS 0.00 0.00 0.00 0.55 0.00 0.00 0.44 -
NAPS 0.1778 0.1691 0.1668 0.1625 0.1559 0.1518 0.1471 13.48%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.66 0.66 0.67 0.70 0.67 0.68 0.67 -
P/RPS 2.94 3.41 3.54 3.27 3.88 3.80 3.94 -17.74%
P/EPS 22.92 38.60 32.68 16.91 36.41 29.57 28.27 -13.06%
EY 4.36 2.59 3.06 5.91 2.75 3.38 3.54 14.91%
DY 0.00 0.00 0.00 3.57 0.00 0.00 2.99 -
P/NAPS 0.81 0.86 0.88 0.95 0.94 0.99 1.00 -13.11%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 15/05/08 22/02/08 19/11/07 16/08/07 24/05/07 28/02/07 -
Price 0.40 0.63 0.76 0.75 0.65 0.73 0.70 -
P/RPS 1.78 3.26 4.02 3.50 3.77 4.08 4.12 -42.87%
P/EPS 13.89 36.84 37.07 18.12 35.33 31.74 29.54 -39.55%
EY 7.20 2.71 2.70 5.52 2.83 3.15 3.39 65.30%
DY 0.00 0.00 0.00 3.33 0.00 0.00 2.86 -
P/NAPS 0.49 0.82 1.00 1.01 0.92 1.06 1.04 -39.47%

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