[KAWAN] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -4.94%
YoY- 32.67%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 90,128 89,870 87,634 86,765 85,445 80,747 75,225 12.84%
PBT 17,810 18,336 17,745 16,826 16,329 14,381 12,102 29.47%
Tax -4,205 -4,475 -4,182 -5,182 -4,103 -3,369 -2,626 36.98%
NP 13,605 13,861 13,563 11,644 12,226 11,012 9,476 27.35%
-
NP to SH 13,582 13,866 13,574 11,675 12,282 11,042 9,499 27.00%
-
Tax Rate 23.61% 24.41% 23.57% 30.80% 25.13% 23.43% 21.70% -
Total Cost 76,523 76,009 74,071 75,121 73,219 69,735 65,749 10.67%
-
Net Worth 86,818 83,836 83,171 79,337 76,821 73,149 69,599 15.92%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 86,818 83,836 83,171 79,337 76,821 73,149 69,599 15.92%
NOSH 120,147 120,074 120,538 120,208 120,033 119,917 119,999 0.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.10% 15.42% 15.48% 13.42% 14.31% 13.64% 12.60% -
ROE 15.64% 16.54% 16.32% 14.72% 15.99% 15.10% 13.65% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 75.01 74.84 72.70 72.18 71.18 67.34 62.69 12.74%
EPS 11.30 11.55 11.26 9.71 10.23 9.21 7.92 26.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7226 0.6982 0.69 0.66 0.64 0.61 0.58 15.83%
Adjusted Per Share Value based on latest NOSH - 120,208
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.77 24.70 24.08 23.84 23.48 22.19 20.67 12.85%
EPS 3.73 3.81 3.73 3.21 3.37 3.03 2.61 26.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2386 0.2304 0.2285 0.218 0.2111 0.201 0.1913 15.91%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.90 0.80 0.86 0.79 0.43 0.52 0.30 -
P/RPS 1.20 1.07 1.18 1.09 0.60 0.77 0.48 84.51%
P/EPS 7.96 6.93 7.64 8.13 4.20 5.65 3.79 64.22%
EY 12.56 14.43 13.09 12.29 23.80 17.71 26.39 -39.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.15 1.25 1.20 0.67 0.85 0.52 79.73%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 31/05/10 25/02/10 23/11/09 17/08/09 26/05/09 26/02/09 -
Price 0.93 0.80 0.77 0.98 0.53 0.47 0.53 -
P/RPS 1.24 1.07 1.06 1.36 0.74 0.70 0.85 28.71%
P/EPS 8.23 6.93 6.84 10.09 5.18 5.10 6.70 14.73%
EY 12.16 14.43 14.62 9.91 19.31 19.59 14.94 -12.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.15 1.12 1.48 0.83 0.77 0.91 26.27%

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