[KAWAN] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.27%
YoY- 42.9%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 90,779 90,128 89,870 87,634 86,765 85,445 80,747 8.11%
PBT 18,652 17,810 18,336 17,745 16,826 16,329 14,381 18.91%
Tax -4,174 -4,205 -4,475 -4,182 -5,182 -4,103 -3,369 15.33%
NP 14,478 13,605 13,861 13,563 11,644 12,226 11,012 19.99%
-
NP to SH 14,463 13,582 13,866 13,574 11,675 12,282 11,042 19.69%
-
Tax Rate 22.38% 23.61% 24.41% 23.57% 30.80% 25.13% 23.43% -
Total Cost 76,301 76,523 76,009 74,071 75,121 73,219 69,735 6.17%
-
Net Worth 89,904 86,818 83,836 83,171 79,337 76,821 73,149 14.72%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 89,904 86,818 83,836 83,171 79,337 76,821 73,149 14.72%
NOSH 119,936 120,147 120,074 120,538 120,208 120,033 119,917 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.95% 15.10% 15.42% 15.48% 13.42% 14.31% 13.64% -
ROE 16.09% 15.64% 16.54% 16.32% 14.72% 15.99% 15.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 75.69 75.01 74.84 72.70 72.18 71.18 67.34 8.09%
EPS 12.06 11.30 11.55 11.26 9.71 10.23 9.21 19.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7496 0.7226 0.6982 0.69 0.66 0.64 0.61 14.71%
Adjusted Per Share Value based on latest NOSH - 120,538
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.95 24.77 24.70 24.08 23.84 23.48 22.19 8.12%
EPS 3.97 3.73 3.81 3.73 3.21 3.37 3.03 19.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.247 0.2386 0.2304 0.2285 0.218 0.2111 0.201 14.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.00 0.90 0.80 0.86 0.79 0.43 0.52 -
P/RPS 1.32 1.20 1.07 1.18 1.09 0.60 0.77 43.19%
P/EPS 8.29 7.96 6.93 7.64 8.13 4.20 5.65 29.09%
EY 12.06 12.56 14.43 13.09 12.29 23.80 17.71 -22.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.25 1.15 1.25 1.20 0.67 0.85 34.74%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 23/08/10 31/05/10 25/02/10 23/11/09 17/08/09 26/05/09 -
Price 0.93 0.93 0.80 0.77 0.98 0.53 0.47 -
P/RPS 1.23 1.24 1.07 1.06 1.36 0.74 0.70 45.56%
P/EPS 7.71 8.23 6.93 6.84 10.09 5.18 5.10 31.68%
EY 12.97 12.16 14.43 14.62 9.91 19.31 19.59 -24.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.29 1.15 1.12 1.48 0.83 0.77 37.34%

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