[KAWAN] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -6.94%
YoY- -24.3%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 208,855 204,029 199,986 193,125 192,336 195,049 196,282 4.23%
PBT 23,717 27,380 30,067 26,853 29,753 33,810 36,054 -24.42%
Tax -6,062 -6,391 -6,634 -3,765 -4,957 -6,112 -6,947 -8.70%
NP 17,655 20,989 23,433 23,088 24,796 27,698 29,107 -28.41%
-
NP to SH 17,655 20,989 23,433 23,048 24,766 27,681 29,107 -28.41%
-
Tax Rate 25.56% 23.34% 22.06% 14.02% 16.66% 18.08% 19.27% -
Total Cost 191,200 183,040 176,553 170,037 167,540 167,351 167,175 9.39%
-
Net Worth 316,377 312,782 323,567 316,377 309,186 301,996 309,186 1.54%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 8,987 8,987 8,987 8,987 8,987 8,987 6,738 21.23%
Div Payout % 50.91% 42.82% 38.36% 39.00% 36.29% 32.47% 23.15% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 316,377 312,782 323,567 316,377 309,186 301,996 309,186 1.54%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.45% 10.29% 11.72% 11.95% 12.89% 14.20% 14.83% -
ROE 5.58% 6.71% 7.24% 7.28% 8.01% 9.17% 9.41% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 58.09 56.75 55.63 53.72 53.50 54.25 54.60 4.22%
EPS 4.91 5.84 6.52 6.41 6.89 7.70 8.10 -28.44%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 1.87 21.42%
NAPS 0.88 0.87 0.90 0.88 0.86 0.84 0.86 1.54%
Adjusted Per Share Value based on latest NOSH - 359,519
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 57.39 56.07 54.95 53.07 52.85 53.60 53.94 4.23%
EPS 4.85 5.77 6.44 6.33 6.81 7.61 8.00 -28.43%
DPS 2.47 2.47 2.47 2.47 2.47 2.47 1.85 21.31%
NAPS 0.8694 0.8595 0.8891 0.8694 0.8496 0.8299 0.8496 1.55%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.34 1.68 1.91 2.20 2.40 2.22 2.94 -
P/RPS 2.31 2.96 3.43 4.10 4.49 4.09 5.39 -43.24%
P/EPS 27.29 28.78 29.30 34.32 34.84 28.83 36.31 -17.37%
EY 3.66 3.48 3.41 2.91 2.87 3.47 2.75 21.05%
DY 1.87 1.49 1.31 1.14 1.04 1.13 0.64 104.78%
P/NAPS 1.52 1.93 2.12 2.50 2.79 2.64 3.42 -41.84%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 28/02/19 22/11/18 21/08/18 24/05/18 27/02/18 -
Price 1.21 1.40 1.65 1.97 2.45 2.15 2.64 -
P/RPS 2.08 2.47 2.97 3.67 4.58 3.96 4.84 -43.13%
P/EPS 24.64 23.98 25.32 30.73 35.57 27.92 32.61 -17.08%
EY 4.06 4.17 3.95 3.25 2.81 3.58 3.07 20.54%
DY 2.07 1.79 1.52 1.27 1.02 1.16 0.71 104.48%
P/NAPS 1.38 1.61 1.83 2.24 2.85 2.56 3.07 -41.40%

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