[KAWAN] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 59.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 13,568 14,863 11,654 12,439 11,720 10,571 4,268 115.74%
PBT 2,122 3,421 1,950 2,523 1,248 2,226 2,025 3.15%
Tax -229 -690 -354 -506 17 86 -407 -31.77%
NP 1,893 2,731 1,596 2,017 1,265 2,312 1,618 11.00%
-
NP to SH 1,893 2,731 1,596 2,017 1,265 2,312 1,618 11.00%
-
Tax Rate 10.79% 20.17% 18.15% 20.06% -1.36% -3.86% 20.10% -
Total Cost 11,675 12,132 10,058 10,422 10,455 8,259 2,650 168.02%
-
Net Worth 53,515 52,858 51,869 50,424 48,037 45,019 11,951 170.93%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,597 - 798 - 1,200 - - -
Div Payout % 84.39% - 50.00% - 94.94% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 53,515 52,858 51,869 50,424 48,037 45,019 11,951 170.93%
NOSH 79,873 80,087 79,800 80,039 80,063 76,303 22,982 128.92%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.95% 18.37% 13.69% 16.22% 10.79% 21.87% 37.91% -
ROE 3.54% 5.17% 3.08% 4.00% 2.63% 5.14% 13.54% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.99 18.56 14.60 15.54 14.64 13.85 18.57 -5.74%
EPS 2.37 3.41 2.00 2.52 1.58 3.03 7.04 -51.51%
DPS 2.00 0.00 1.00 0.00 1.50 0.00 0.00 -
NAPS 0.67 0.66 0.65 0.63 0.60 0.59 0.52 18.35%
Adjusted Per Share Value based on latest NOSH - 80,039
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.73 4.08 3.20 3.42 3.22 2.90 1.17 116.15%
EPS 0.52 0.75 0.44 0.55 0.35 0.64 0.44 11.74%
DPS 0.44 0.00 0.22 0.00 0.33 0.00 0.00 -
NAPS 0.147 0.1452 0.1425 0.1385 0.132 0.1237 0.0328 171.08%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.67 0.67 0.67 0.70 0.67 0.68 0.00 -
P/RPS 3.94 3.61 4.59 4.50 4.58 4.91 0.00 -
P/EPS 28.27 19.65 33.50 27.78 42.41 22.44 0.00 -
EY 3.54 5.09 2.99 3.60 2.36 4.46 0.00 -
DY 2.99 0.00 1.49 0.00 2.24 0.00 0.00 -
P/NAPS 1.00 1.02 1.03 1.11 1.12 1.15 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 29/08/06 31/05/06 27/02/06 25/11/05 03/08/05 -
Price 0.70 0.65 0.67 0.63 0.67 0.69 0.00 -
P/RPS 4.12 3.50 4.59 4.05 4.58 4.98 0.00 -
P/EPS 29.54 19.06 33.50 25.00 42.41 22.77 0.00 -
EY 3.39 5.25 2.99 4.00 2.36 4.39 0.00 -
DY 2.86 0.00 1.49 0.00 2.24 0.00 0.00 -
P/NAPS 1.04 0.98 1.03 1.00 1.12 1.17 0.00 -

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