[KAWAN] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 6.85%
YoY- 34.9%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 44,289 37,343 36,179 38,226 40,749 34,370 32,028 24.19%
PBT 10,094 7,343 6,552 7,125 7,162 5,445 5,300 53.82%
Tax -2,827 -1,789 -992 -1,350 -1,756 -1,257 -852 122.95%
NP 7,267 5,554 5,560 5,775 5,406 4,188 4,448 38.84%
-
NP to SH 7,269 5,554 5,558 5,771 5,401 4,178 4,476 38.28%
-
Tax Rate 28.01% 24.36% 15.14% 18.95% 24.52% 23.09% 16.08% -
Total Cost 37,022 31,789 30,619 32,451 35,343 30,182 27,580 21.75%
-
Net Worth 185,763 158,946 107,057 147,008 138,951 133,263 135,599 23.41%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 3,653 - - - 6,483 - -
Div Payout % - 65.79% - - - 155.17% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 185,763 158,946 107,057 147,008 138,951 133,263 135,599 23.41%
NOSH 201,916 182,697 125,949 121,494 120,827 120,057 119,999 41.60%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.41% 14.87% 15.37% 15.11% 13.27% 12.19% 13.89% -
ROE 3.91% 3.49% 5.19% 3.93% 3.89% 3.14% 3.30% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.93 20.44 28.72 31.46 33.72 28.63 26.69 -12.30%
EPS 3.60 3.04 3.06 4.75 4.47 3.48 3.73 -2.34%
DPS 0.00 2.00 0.00 0.00 0.00 5.40 0.00 -
NAPS 0.92 0.87 0.85 1.21 1.15 1.11 1.13 -12.84%
Adjusted Per Share Value based on latest NOSH - 121,494
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.17 10.26 9.94 10.50 11.20 9.44 8.80 24.20%
EPS 2.00 1.53 1.53 1.59 1.48 1.15 1.23 38.40%
DPS 0.00 1.00 0.00 0.00 0.00 1.78 0.00 -
NAPS 0.5105 0.4368 0.2942 0.404 0.3818 0.3662 0.3726 23.42%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.42 1.80 1.40 2.37 2.15 1.90 1.39 -
P/RPS 11.03 8.81 4.87 7.53 6.38 6.64 5.21 65.10%
P/EPS 67.22 59.21 31.73 49.89 48.10 54.60 37.27 48.32%
EY 1.49 1.69 3.15 2.00 2.08 1.83 2.68 -32.45%
DY 0.00 1.11 0.00 0.00 0.00 2.84 0.00 -
P/NAPS 2.63 2.07 1.65 1.96 1.87 1.71 1.23 66.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 28/05/15 26/02/15 24/11/14 28/08/14 29/05/14 27/02/14 -
Price 2.48 1.84 1.60 2.21 2.50 1.84 1.85 -
P/RPS 11.31 9.00 5.57 7.02 7.41 6.43 6.93 38.74%
P/EPS 68.89 60.53 36.26 46.53 55.93 52.87 49.60 24.55%
EY 1.45 1.65 2.76 2.15 1.79 1.89 2.02 -19.87%
DY 0.00 1.09 0.00 0.00 0.00 2.93 0.00 -
P/NAPS 2.70 2.11 1.88 1.83 2.17 1.66 1.64 39.55%

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