[KAWAN] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 33.49%
YoY- -0.11%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 55,099 47,514 42,618 47,315 55,509 41,506 40,932 21.93%
PBT 11,233 7,002 9,646 14,112 12,153 5,628 7,765 27.93%
Tax -2,250 -1,574 -2,453 -1,864 -2,978 -1,263 -916 82.15%
NP 8,983 5,428 7,193 12,248 9,175 4,365 6,849 19.83%
-
NP to SH 8,996 5,445 7,193 12,248 9,175 4,365 6,942 18.88%
-
Tax Rate 20.03% 22.48% 25.43% 13.21% 24.50% 22.44% 11.80% -
Total Cost 46,116 42,086 35,425 35,067 46,334 37,141 34,083 22.35%
-
Net Worth 296,275 288,423 268,930 261,503 237,955 220,454 201,415 29.37%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 6,738 871 - - 551 - -
Div Payout % - 123.76% 12.12% - - 12.63% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 296,275 288,423 268,930 261,503 237,955 220,454 201,415 29.37%
NOSH 269,341 269,554 269,639 269,639 228,802 220,454 195,549 23.81%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 16.30% 11.42% 16.88% 25.89% 16.53% 10.52% 16.73% -
ROE 3.04% 1.89% 2.67% 4.68% 3.86% 1.98% 3.45% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 20.46 17.63 17.11 19.54 24.26 18.83 20.93 -1.50%
EPS 3.34 2.02 2.00 5.06 4.01 1.98 3.55 -3.98%
DPS 0.00 2.50 0.35 0.00 0.00 0.25 0.00 -
NAPS 1.10 1.07 1.08 1.08 1.04 1.00 1.03 4.48%
Adjusted Per Share Value based on latest NOSH - 269,639
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 15.14 13.06 11.71 13.00 15.25 11.41 11.25 21.91%
EPS 2.47 1.50 1.98 3.37 2.52 1.20 1.91 18.71%
DPS 0.00 1.85 0.24 0.00 0.00 0.15 0.00 -
NAPS 0.8141 0.7926 0.739 0.7186 0.6539 0.6058 0.5535 29.36%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.95 4.18 3.80 3.79 3.65 3.47 3.59 -
P/RPS 24.20 23.71 22.20 19.40 15.04 18.43 17.15 25.83%
P/EPS 148.20 206.93 131.55 74.93 91.02 175.25 101.13 29.04%
EY 0.67 0.48 0.76 1.33 1.10 0.57 0.99 -22.93%
DY 0.00 0.60 0.09 0.00 0.00 0.07 0.00 -
P/NAPS 4.50 3.91 3.52 3.51 3.51 3.47 3.49 18.48%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 09/06/17 24/02/17 25/11/16 24/08/16 30/05/16 29/02/16 -
Price 4.70 4.75 4.41 3.79 3.28 3.00 3.65 -
P/RPS 22.98 26.95 25.77 19.40 13.52 15.93 17.44 20.21%
P/EPS 140.72 235.15 152.67 74.93 81.80 151.52 102.82 23.29%
EY 0.71 0.43 0.66 1.33 1.22 0.66 0.97 -18.79%
DY 0.00 0.53 0.08 0.00 0.00 0.08 0.00 -
P/NAPS 4.27 4.44 4.08 3.51 3.15 3.00 3.54 13.32%

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