[KAWAN] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.02%
YoY- 56.19%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 40,749 34,370 32,028 33,677 32,382 28,340 27,905 28.80%
PBT 7,162 5,445 5,300 5,621 5,637 4,088 5,497 19.34%
Tax -1,756 -1,257 -852 -1,348 -1,333 -952 -690 86.72%
NP 5,406 4,188 4,448 4,273 4,304 3,136 4,807 8.16%
-
NP to SH 5,401 4,178 4,476 4,278 4,279 3,143 4,798 8.23%
-
Tax Rate 24.52% 23.09% 16.08% 23.98% 23.65% 23.29% 12.55% -
Total Cost 35,343 30,182 27,580 29,404 28,078 25,204 23,098 32.88%
-
Net Worth 138,951 133,263 135,599 130,616 125,852 122,361 118,824 11.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 6,483 - - - - - -
Div Payout % - 155.17% - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 138,951 133,263 135,599 130,616 125,852 122,361 118,824 11.02%
NOSH 120,827 120,057 119,999 119,831 119,859 119,961 120,025 0.44%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.27% 12.19% 13.89% 12.69% 13.29% 11.07% 17.23% -
ROE 3.89% 3.14% 3.30% 3.28% 3.40% 2.57% 4.04% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.72 28.63 26.69 28.10 27.02 23.62 23.25 28.21%
EPS 4.47 3.48 3.73 3.57 3.57 2.62 4.00 7.70%
DPS 0.00 5.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.11 1.13 1.09 1.05 1.02 0.99 10.53%
Adjusted Per Share Value based on latest NOSH - 119,831
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.20 9.44 8.80 9.25 8.90 7.79 7.67 28.80%
EPS 1.48 1.15 1.23 1.18 1.18 0.86 1.32 7.94%
DPS 0.00 1.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3818 0.3662 0.3726 0.3589 0.3458 0.3362 0.3265 11.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.15 1.90 1.39 1.05 0.925 0.83 0.87 -
P/RPS 6.38 6.64 5.21 3.74 3.42 3.51 3.74 42.90%
P/EPS 48.10 54.60 37.27 29.41 25.91 31.68 21.76 69.93%
EY 2.08 1.83 2.68 3.40 3.86 3.16 4.59 -41.08%
DY 0.00 2.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.71 1.23 0.96 0.88 0.81 0.88 65.51%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 25/11/13 26/08/13 30/05/13 28/02/13 -
Price 2.50 1.84 1.85 1.13 0.94 0.905 0.85 -
P/RPS 7.41 6.43 6.93 4.02 3.48 3.83 3.66 60.24%
P/EPS 55.93 52.87 49.60 31.65 26.33 34.54 21.26 90.90%
EY 1.79 1.89 2.02 3.16 3.80 2.90 4.70 -47.55%
DY 0.00 2.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.66 1.64 1.04 0.90 0.89 0.86 85.65%

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