[KAWAN] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -30.68%
YoY- 49.64%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 17,135 13,784 14,327 13,568 14,863 11,654 12,439 23.77%
PBT 3,133 1,648 2,272 2,122 3,421 1,950 2,523 15.51%
Tax 176 -178 -431 -229 -690 -354 -506 -
NP 3,309 1,470 1,841 1,893 2,731 1,596 2,017 39.05%
-
NP to SH 3,309 1,470 1,841 1,893 2,731 1,596 2,017 39.05%
-
Tax Rate -5.62% 10.80% 18.97% 10.79% 20.17% 18.15% 20.06% -
Total Cost 13,826 12,314 12,486 11,675 12,132 10,058 10,422 20.71%
-
Net Worth 59,146 56,722 55,230 53,515 52,858 51,869 50,424 11.21%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,998 - - 1,597 - 798 - -
Div Payout % 60.39% - - 84.39% - 50.00% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 59,146 56,722 55,230 53,515 52,858 51,869 50,424 11.21%
NOSH 79,927 79,891 80,043 79,873 80,087 79,800 80,039 -0.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 19.31% 10.66% 12.85% 13.95% 18.37% 13.69% 16.22% -
ROE 5.59% 2.59% 3.33% 3.54% 5.17% 3.08% 4.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.44 17.25 17.90 16.99 18.56 14.60 15.54 23.90%
EPS 4.14 1.84 2.30 2.37 3.41 2.00 2.52 39.18%
DPS 2.50 0.00 0.00 2.00 0.00 1.00 0.00 -
NAPS 0.74 0.71 0.69 0.67 0.66 0.65 0.63 11.31%
Adjusted Per Share Value based on latest NOSH - 79,873
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.71 3.79 3.94 3.73 4.08 3.20 3.42 23.75%
EPS 0.91 0.40 0.51 0.52 0.75 0.44 0.55 39.84%
DPS 0.55 0.00 0.00 0.44 0.00 0.22 0.00 -
NAPS 0.1625 0.1559 0.1518 0.1471 0.1452 0.1425 0.1386 11.17%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.70 0.67 0.68 0.67 0.67 0.67 0.70 -
P/RPS 3.27 3.88 3.80 3.94 3.61 4.59 4.50 -19.15%
P/EPS 16.91 36.41 29.57 28.27 19.65 33.50 27.78 -28.15%
EY 5.91 2.75 3.38 3.54 5.09 2.99 3.60 39.12%
DY 3.57 0.00 0.00 2.99 0.00 1.49 0.00 -
P/NAPS 0.95 0.94 0.99 1.00 1.02 1.03 1.11 -9.84%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 16/08/07 24/05/07 28/02/07 22/11/06 29/08/06 31/05/06 -
Price 0.75 0.65 0.73 0.70 0.65 0.67 0.63 -
P/RPS 3.50 3.77 4.08 4.12 3.50 4.59 4.05 -9.26%
P/EPS 18.12 35.33 31.74 29.54 19.06 33.50 25.00 -19.29%
EY 5.52 2.83 3.15 3.39 5.25 2.99 4.00 23.92%
DY 3.33 0.00 0.00 2.86 0.00 1.49 0.00 -
P/NAPS 1.01 0.92 1.06 1.04 0.98 1.03 1.00 0.66%

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