[KAWAN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3.9%
YoY- -4.11%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 122,304 117,946 114,973 110,227 110,359 106,509 101,751 13.03%
PBT 20,843 18,746 18,269 16,881 17,391 18,176 16,841 15.25%
Tax -4,323 -3,776 -3,682 -3,350 -3,331 -3,765 -3,545 14.12%
NP 16,520 14,970 14,587 13,531 14,060 14,411 13,296 15.55%
-
NP to SH 16,498 14,959 14,583 13,543 14,092 14,402 13,235 15.81%
-
Tax Rate 20.74% 20.14% 20.15% 19.84% 19.15% 20.71% 21.05% -
Total Cost 105,784 102,976 100,386 96,696 96,299 92,098 88,455 12.65%
-
Net Worth 130,616 125,852 122,361 118,824 114,124 112,886 108,160 13.38%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 215 215 - - - - - -
Div Payout % 1.31% 1.44% - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 130,616 125,852 122,361 118,824 114,124 112,886 108,160 13.38%
NOSH 119,831 119,859 119,961 120,025 120,131 120,092 118,857 0.54%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.51% 12.69% 12.69% 12.28% 12.74% 13.53% 13.07% -
ROE 12.63% 11.89% 11.92% 11.40% 12.35% 12.76% 12.24% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 102.06 98.40 95.84 91.84 91.87 88.69 85.61 12.41%
EPS 13.77 12.48 12.16 11.28 11.73 11.99 11.14 15.16%
DPS 0.18 0.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.05 1.02 0.99 0.95 0.94 0.91 12.77%
Adjusted Per Share Value based on latest NOSH - 120,025
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.60 32.40 31.58 30.28 30.32 29.26 27.95 13.04%
EPS 4.53 4.11 4.01 3.72 3.87 3.96 3.64 15.68%
DPS 0.06 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3588 0.3457 0.3361 0.3264 0.3135 0.3101 0.2971 13.39%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.05 0.925 0.83 0.87 0.88 0.94 0.88 -
P/RPS 1.03 0.94 0.87 0.95 0.96 1.06 1.03 0.00%
P/EPS 7.63 7.41 6.83 7.71 7.50 7.84 7.90 -2.28%
EY 13.11 13.49 14.65 12.97 13.33 12.76 12.65 2.40%
DY 0.17 0.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.88 0.81 0.88 0.93 1.00 0.97 -0.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 30/05/13 28/02/13 26/11/12 27/08/12 30/05/12 -
Price 1.13 0.94 0.905 0.85 1.04 0.87 0.94 -
P/RPS 1.11 0.96 0.94 0.93 1.13 0.98 1.10 0.60%
P/EPS 8.21 7.53 7.44 7.53 8.87 7.25 8.44 -1.82%
EY 12.18 13.28 13.43 13.27 11.28 13.78 11.85 1.84%
DY 0.16 0.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.90 0.89 0.86 1.09 0.93 1.03 0.64%

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