[KAWAN] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -6.66%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 36,179 38,226 40,749 34,370 32,028 33,677 32,382 7.65%
PBT 6,552 7,125 7,162 5,445 5,300 5,621 5,637 10.51%
Tax -992 -1,350 -1,756 -1,257 -852 -1,348 -1,333 -17.83%
NP 5,560 5,775 5,406 4,188 4,448 4,273 4,304 18.55%
-
NP to SH 5,558 5,771 5,401 4,178 4,476 4,278 4,279 18.99%
-
Tax Rate 15.14% 18.95% 24.52% 23.09% 16.08% 23.98% 23.65% -
Total Cost 30,619 32,451 35,343 30,182 27,580 29,404 28,078 5.92%
-
Net Worth 107,057 147,008 138,951 133,263 135,599 130,616 125,852 -10.19%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 6,483 - - - -
Div Payout % - - - 155.17% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 107,057 147,008 138,951 133,263 135,599 130,616 125,852 -10.19%
NOSH 125,949 121,494 120,827 120,057 119,999 119,831 119,859 3.34%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.37% 15.11% 13.27% 12.19% 13.89% 12.69% 13.29% -
ROE 5.19% 3.93% 3.89% 3.14% 3.30% 3.28% 3.40% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 28.72 31.46 33.72 28.63 26.69 28.10 27.02 4.14%
EPS 3.06 4.75 4.47 3.48 3.73 3.57 3.57 -9.74%
DPS 0.00 0.00 0.00 5.40 0.00 0.00 0.00 -
NAPS 0.85 1.21 1.15 1.11 1.13 1.09 1.05 -13.10%
Adjusted Per Share Value based on latest NOSH - 120,057
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.94 10.50 11.20 9.44 8.80 9.25 8.90 7.62%
EPS 1.53 1.59 1.48 1.15 1.23 1.18 1.18 18.85%
DPS 0.00 0.00 0.00 1.78 0.00 0.00 0.00 -
NAPS 0.2942 0.404 0.3818 0.3662 0.3726 0.3589 0.3458 -10.18%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.40 2.37 2.15 1.90 1.39 1.05 0.925 -
P/RPS 4.87 7.53 6.38 6.64 5.21 3.74 3.42 26.48%
P/EPS 31.73 49.89 48.10 54.60 37.27 29.41 25.91 14.42%
EY 3.15 2.00 2.08 1.83 2.68 3.40 3.86 -12.64%
DY 0.00 0.00 0.00 2.84 0.00 0.00 0.00 -
P/NAPS 1.65 1.96 1.87 1.71 1.23 0.96 0.88 51.88%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 28/08/14 29/05/14 27/02/14 25/11/13 26/08/13 -
Price 1.60 2.21 2.50 1.84 1.85 1.13 0.94 -
P/RPS 5.57 7.02 7.41 6.43 6.93 4.02 3.48 36.71%
P/EPS 36.26 46.53 55.93 52.87 49.60 31.65 26.33 23.70%
EY 2.76 2.15 1.79 1.89 2.02 3.16 3.80 -19.15%
DY 0.00 0.00 0.00 2.93 0.00 0.00 0.00 -
P/NAPS 1.88 1.83 2.17 1.66 1.64 1.04 0.90 63.19%

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