[KAWAN] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -16.49%
YoY- -25.75%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 19,476 22,339 17,954 15,456 15,115 17,135 13,784 25.78%
PBT 3,453 4,320 2,731 1,599 2,138 3,133 1,648 63.37%
Tax -1,116 -845 -433 -232 -518 176 -178 238.12%
NP 2,337 3,475 2,298 1,367 1,620 3,309 1,470 36.02%
-
NP to SH 2,328 3,475 2,300 1,367 1,637 3,309 1,470 35.67%
-
Tax Rate 32.32% 19.56% 15.85% 14.51% 24.23% -5.62% 10.80% -
Total Cost 17,139 18,864 15,656 14,089 13,495 13,826 12,314 24.53%
-
Net Worth 69,599 68,067 64,687 61,554 60,688 59,146 56,722 14.54%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,679 - - - - 1,998 - -
Div Payout % 72.16% - - - - 60.39% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 69,599 68,067 64,687 61,554 60,688 59,146 56,722 14.54%
NOSH 119,999 119,415 79,861 79,941 79,853 79,927 79,891 30.99%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.00% 15.56% 12.80% 8.84% 10.72% 19.31% 10.66% -
ROE 3.34% 5.11% 3.56% 2.22% 2.70% 5.59% 2.59% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.23 18.71 22.48 19.33 18.93 21.44 17.25 -3.96%
EPS 1.94 2.91 2.88 1.71 2.05 4.14 1.84 3.57%
DPS 1.40 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.58 0.57 0.81 0.77 0.76 0.74 0.71 -12.55%
Adjusted Per Share Value based on latest NOSH - 79,941
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.35 6.14 4.93 4.25 4.15 4.71 3.79 25.70%
EPS 0.64 0.95 0.63 0.38 0.45 0.91 0.40 36.60%
DPS 0.46 0.00 0.00 0.00 0.00 0.55 0.00 -
NAPS 0.1913 0.187 0.1778 0.1691 0.1668 0.1625 0.1559 14.54%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.30 0.33 0.66 0.66 0.67 0.70 0.67 -
P/RPS 1.85 1.76 2.94 3.41 3.54 3.27 3.88 -38.83%
P/EPS 15.46 11.34 22.92 38.60 32.68 16.91 36.41 -43.36%
EY 6.47 8.82 4.36 2.59 3.06 5.91 2.75 76.43%
DY 4.67 0.00 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.52 0.58 0.81 0.86 0.88 0.95 0.94 -32.49%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 13/11/08 14/08/08 15/05/08 22/02/08 19/11/07 16/08/07 -
Price 0.53 0.31 0.40 0.63 0.76 0.75 0.65 -
P/RPS 3.27 1.66 1.78 3.26 4.02 3.50 3.77 -9.01%
P/EPS 27.32 10.65 13.89 36.84 37.07 18.12 35.33 -15.68%
EY 3.66 9.39 7.20 2.71 2.70 5.52 2.83 18.61%
DY 2.64 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.91 0.54 0.49 0.82 1.00 1.01 0.92 -0.72%

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