[KAWAN] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 25.17%
YoY- 113.17%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 20,345 23,659 22,652 20,978 19,476 22,339 17,954 8.66%
PBT 4,371 4,817 4,679 3,878 3,453 4,320 2,731 36.71%
Tax -116 -1,924 -1,167 -975 -1,116 -845 -433 -58.34%
NP 4,255 2,893 3,512 2,903 2,337 3,475 2,298 50.61%
-
NP to SH 4,235 2,885 3,541 2,914 2,328 3,475 2,300 50.06%
-
Tax Rate 2.65% 39.94% 24.94% 25.14% 32.32% 19.56% 15.85% -
Total Cost 16,090 20,766 19,140 18,075 17,139 18,864 15,656 1.83%
-
Net Worth 83,171 79,337 76,821 73,149 69,599 68,067 64,687 18.18%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 1,679 - - -
Div Payout % - - - - 72.16% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 83,171 79,337 76,821 73,149 69,599 68,067 64,687 18.18%
NOSH 120,538 120,208 120,033 119,917 119,999 119,415 79,861 31.48%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.91% 12.23% 15.50% 13.84% 12.00% 15.56% 12.80% -
ROE 5.09% 3.64% 4.61% 3.98% 3.34% 5.11% 3.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.88 19.68 18.87 17.49 16.23 18.71 22.48 -17.34%
EPS 3.53 2.40 2.95 2.43 1.94 2.91 2.88 14.48%
DPS 0.00 0.00 0.00 0.00 1.40 0.00 0.00 -
NAPS 0.69 0.66 0.64 0.61 0.58 0.57 0.81 -10.11%
Adjusted Per Share Value based on latest NOSH - 119,917
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.59 6.50 6.22 5.76 5.35 6.14 4.93 8.71%
EPS 1.16 0.79 0.97 0.80 0.64 0.95 0.63 50.05%
DPS 0.00 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.2285 0.218 0.2111 0.201 0.1913 0.187 0.1778 18.15%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.86 0.79 0.43 0.52 0.30 0.33 0.66 -
P/RPS 5.10 4.01 2.28 2.97 1.85 1.76 2.94 44.22%
P/EPS 24.48 32.92 14.58 21.40 15.46 11.34 22.92 4.47%
EY 4.09 3.04 6.86 4.67 6.47 8.82 4.36 -4.16%
DY 0.00 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 1.25 1.20 0.67 0.85 0.52 0.58 0.81 33.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 17/08/09 26/05/09 26/02/09 13/11/08 14/08/08 -
Price 0.77 0.98 0.53 0.47 0.53 0.31 0.40 -
P/RPS 4.56 4.98 2.81 2.69 3.27 1.66 1.78 86.90%
P/EPS 21.92 40.83 17.97 19.34 27.32 10.65 13.89 35.43%
EY 4.56 2.45 5.57 5.17 3.66 9.39 7.20 -26.18%
DY 0.00 0.00 0.00 0.00 2.64 0.00 0.00 -
P/NAPS 1.12 1.48 0.83 0.77 0.91 0.54 0.49 73.25%

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