[KAWAN] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 6.49%
YoY- 23.88%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 96,585 94,844 92,188 90,779 90,128 89,870 87,634 6.71%
PBT 16,989 17,317 17,809 18,652 17,810 18,336 17,745 -2.86%
Tax -3,490 -3,368 -3,651 -4,174 -4,205 -4,475 -4,182 -11.38%
NP 13,499 13,949 14,158 14,478 13,605 13,861 13,563 -0.31%
-
NP to SH 13,429 13,949 14,163 14,463 13,582 13,866 13,574 -0.71%
-
Tax Rate 20.54% 19.45% 20.50% 22.38% 23.61% 24.41% 23.57% -
Total Cost 83,086 80,895 78,030 76,301 76,523 76,009 74,071 7.98%
-
Net Worth 98,399 97,263 93,652 89,904 86,818 83,836 83,171 11.89%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 98,399 97,263 93,652 89,904 86,818 83,836 83,171 11.89%
NOSH 120,000 120,078 120,067 119,936 120,147 120,074 120,538 -0.29%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 13.98% 14.71% 15.36% 15.95% 15.10% 15.42% 15.48% -
ROE 13.65% 14.34% 15.12% 16.09% 15.64% 16.54% 16.32% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 80.49 78.99 76.78 75.69 75.01 74.84 72.70 7.04%
EPS 11.19 11.62 11.80 12.06 11.30 11.55 11.26 -0.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.78 0.7496 0.7226 0.6982 0.69 12.23%
Adjusted Per Share Value based on latest NOSH - 119,936
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 26.54 26.06 25.33 24.95 24.77 24.70 24.08 6.71%
EPS 3.69 3.83 3.89 3.97 3.73 3.81 3.73 -0.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2704 0.2673 0.2573 0.247 0.2386 0.2304 0.2285 11.91%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.78 0.88 1.33 1.00 0.90 0.80 0.86 -
P/RPS 0.97 1.11 1.73 1.32 1.20 1.07 1.18 -12.27%
P/EPS 6.97 7.58 11.28 8.29 7.96 6.93 7.64 -5.95%
EY 14.35 13.20 8.87 12.06 12.56 14.43 13.09 6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.09 1.71 1.33 1.25 1.15 1.25 -16.76%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 28/04/11 28/02/11 23/11/10 23/08/10 31/05/10 25/02/10 -
Price 0.89 0.95 0.90 0.93 0.93 0.80 0.77 -
P/RPS 1.11 1.20 1.17 1.23 1.24 1.07 1.06 3.12%
P/EPS 7.95 8.18 7.63 7.71 8.23 6.93 6.84 10.57%
EY 12.57 12.23 13.11 12.97 12.16 14.43 14.62 -9.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.17 1.15 1.24 1.29 1.15 1.12 -1.79%

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