[KAWAN] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5.84%
YoY- 93.66%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 56,542 54,412 52,524 50,676 46,384 38,999 26,560 65.71%
PBT 9,463 9,765 10,016 9,896 8,701 8,776 6,253 31.91%
Tax -1,528 -1,704 -1,779 -2,287 -1,512 -1,565 -1,059 27.77%
NP 7,935 8,061 8,237 7,609 7,189 7,211 5,194 32.74%
-
NP to SH 7,935 8,061 8,237 7,609 7,189 7,211 5,194 32.74%
-
Tax Rate 16.15% 17.45% 17.76% 23.11% 17.38% 17.83% 16.94% -
Total Cost 48,607 46,351 44,287 43,067 39,195 31,788 21,366 73.23%
-
Net Worth 56,722 55,230 53,515 52,858 51,869 50,424 48,037 11.75%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,398 2,395 2,395 800 - - - -
Div Payout % 30.22% 29.72% 29.08% 10.53% - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 56,722 55,230 53,515 52,858 51,869 50,424 48,037 11.75%
NOSH 79,891 80,043 79,873 80,087 79,800 80,039 80,063 -0.14%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.03% 14.81% 15.68% 15.01% 15.50% 18.49% 19.56% -
ROE 13.99% 14.60% 15.39% 14.40% 13.86% 14.30% 10.81% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 70.77 67.98 65.76 63.28 58.13 48.72 33.17 65.96%
EPS 9.93 10.07 10.31 9.50 9.01 9.01 6.49 32.88%
DPS 3.00 3.00 3.00 1.00 0.00 0.00 0.00 -
NAPS 0.71 0.69 0.67 0.66 0.65 0.63 0.60 11.91%
Adjusted Per Share Value based on latest NOSH - 80,087
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.54 14.95 14.43 13.93 12.75 10.72 7.30 65.71%
EPS 2.18 2.22 2.26 2.09 1.98 1.98 1.43 32.56%
DPS 0.66 0.66 0.66 0.22 0.00 0.00 0.00 -
NAPS 0.1559 0.1518 0.1471 0.1452 0.1425 0.1386 0.132 11.76%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.67 0.68 0.67 0.67 0.67 0.70 0.67 -
P/RPS 0.95 1.00 1.02 1.06 1.15 1.44 2.02 -39.60%
P/EPS 6.75 6.75 6.50 7.05 7.44 7.77 10.33 -24.75%
EY 14.82 14.81 15.39 14.18 13.45 12.87 9.68 32.93%
DY 4.48 4.41 4.48 1.49 0.00 0.00 0.00 -
P/NAPS 0.94 0.99 1.00 1.02 1.03 1.11 1.12 -11.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 24/05/07 28/02/07 22/11/06 29/08/06 31/05/06 - -
Price 0.65 0.73 0.70 0.65 0.67 0.63 0.00 -
P/RPS 0.92 1.07 1.06 1.03 1.15 1.29 0.00 -
P/EPS 6.54 7.25 6.79 6.84 7.44 6.99 0.00 -
EY 15.28 13.80 14.73 14.62 13.45 14.30 0.00 -
DY 4.62 4.11 4.29 1.54 0.00 0.00 0.00 -
P/NAPS 0.92 1.06 1.04 0.98 1.03 1.00 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