[KAWAN] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 8.14%
YoY- 20.24%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 156,037 152,497 149,524 145,373 140,824 132,457 126,427 15.10%
PBT 31,114 28,182 26,284 25,032 23,528 22,003 20,646 31.54%
Tax -6,958 -5,887 -5,355 -5,215 -5,213 -4,790 -4,485 34.12%
NP 24,156 22,295 20,929 19,817 18,315 17,213 16,161 30.82%
-
NP to SH 24,153 22,285 20,919 19,837 18,343 17,221 16,176 30.73%
-
Tax Rate 22.36% 20.89% 20.37% 20.83% 22.16% 21.77% 21.72% -
Total Cost 131,881 130,202 128,595 125,556 122,509 115,244 110,266 12.71%
-
Net Worth 185,763 158,946 107,057 121,494 120,827 120,057 135,599 23.41%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 6,483 6,483 6,483 6,698 215 -
Div Payout % - - 30.99% 32.68% 35.34% 38.90% 1.33% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 185,763 158,946 107,057 121,494 120,827 120,057 135,599 23.41%
NOSH 201,916 182,697 125,949 121,494 120,827 120,057 119,999 41.60%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.48% 14.62% 14.00% 13.63% 13.01% 13.00% 12.78% -
ROE 13.00% 14.02% 19.54% 16.33% 15.18% 14.34% 11.93% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 77.28 83.47 118.72 119.65 116.55 110.33 105.36 -18.71%
EPS 11.96 12.20 16.61 16.33 15.18 14.34 13.48 -7.68%
DPS 0.00 0.00 5.15 5.40 5.40 5.58 0.18 -
NAPS 0.92 0.87 0.85 1.00 1.00 1.00 1.13 -12.84%
Adjusted Per Share Value based on latest NOSH - 121,494
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.88 41.90 41.09 39.95 38.70 36.40 34.74 15.11%
EPS 6.64 6.12 5.75 5.45 5.04 4.73 4.45 30.67%
DPS 0.00 0.00 1.78 1.78 1.78 1.84 0.06 -
NAPS 0.5105 0.4368 0.2942 0.3339 0.332 0.3299 0.3726 23.42%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.42 1.80 1.40 2.37 2.15 1.90 1.39 -
P/RPS 3.13 2.16 1.18 1.98 1.84 1.72 1.32 78.10%
P/EPS 20.23 14.76 8.43 14.52 14.16 13.25 10.31 56.92%
EY 4.94 6.78 11.86 6.89 7.06 7.55 9.70 -36.30%
DY 0.00 0.00 3.68 2.28 2.51 2.94 0.13 -
P/NAPS 2.63 2.07 1.65 2.37 2.15 1.90 1.23 66.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 28/05/15 26/02/15 24/11/14 28/08/14 29/05/14 27/02/14 -
Price 2.48 1.84 1.60 2.21 2.50 1.84 1.85 -
P/RPS 3.21 2.20 1.35 1.85 2.15 1.67 1.76 49.44%
P/EPS 20.73 15.08 9.63 13.54 16.47 12.83 13.72 31.77%
EY 4.82 6.63 10.38 7.39 6.07 7.80 7.29 -24.16%
DY 0.00 0.00 3.22 2.44 2.16 3.03 0.10 -
P/NAPS 2.70 2.11 1.88 2.21 2.50 1.84 1.64 39.55%

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