[KAWAN] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[KAWAN] KAWAN FOOD BHD

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -4.4%

YoY- -11.75%

Quarter Report

KAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	193,125	192,336	195,049	196,282	192,886	192,491	192,956	0.05%
YoY %	0.41%	-1.39%	-0.63%	1.76%	0.21%	-0.24%	-	-
Horiz. %	100.09%	99.68%	101.08%	101.72%	99.96%	99.76%	100.00%	-
PBT	26,853	29,753	33,810	36,054	38,715	41,993	42,913	-26.81%
YoY %	-9.75%	-12.00%	-6.22%	-6.87%	-7.81%	-2.14%	-	-
Horiz. %	62.58%	69.33%	78.79%	84.02%	90.22%	97.86%	100.00%	-
Tax	-3,765	-4,957	-6,112	-6,947	-8,307	-8,141	-8,869	-43.48%
YoY %	24.05%	18.90%	12.02%	16.37%	-2.04%	8.21%	-	-
Horiz. %	42.45%	55.89%	68.91%	78.33%	93.66%	91.79%	100.00%	-
NP	23,088	24,796	27,698	29,107	30,408	33,852	34,044	-22.79%
YoY %	-6.89%	-10.48%	-4.84%	-4.28%	-10.17%	-0.56%	-	-
Horiz. %	67.82%	72.84%	81.36%	85.50%	89.32%	99.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,048	24,766	27,681	29,107	30,448	33,882	34,061	-22.90%
YoY %	-6.94%	-10.53%	-4.90%	-4.40%	-10.14%	-0.53%	-	-
Horiz. %	67.67%	72.71%	81.27%	85.46%	89.39%	99.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.02%	16.66%	18.08%	19.27%	21.46%	19.39%	20.67%	-
YoY %	-15.85%	-7.85%	-6.18%	-10.21%	10.68%	-6.19%	-	-
Horiz. %	67.83%	80.60%	87.47%	93.23%	103.82%	93.81%	100.00%	-
Total Cost	170,037	167,540	167,351	167,175	162,478	158,639	158,912	4.61%
YoY %	1.49%	0.11%	0.11%	2.89%	2.42%	-0.17%	-	-
Horiz. %	107.00%	105.43%	105.31%	105.20%	102.24%	99.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	316,377	309,186	301,996	309,186	305,591	296,275	269,554	11.25%
YoY %	2.33%	2.38%	-2.33%	1.18%	3.14%	9.91%	-	-
Horiz. %	117.37%	114.70%	112.04%	114.70%	113.37%	109.91%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	8,987	8,987	8,987	6,738	7,610	7,610	7,610	11.71%
YoY %	0.00%	0.00%	33.38%	-11.46%	0.00%	0.00%	-	-
Horiz. %	118.09%	118.09%	118.09%	88.54%	100.00%	100.00%	100.00%	-
Div Payout %	39.00%	36.29%	32.47%	23.15%	24.99%	22.46%	22.34%	-
YoY %	7.47%	11.76%	40.26%	-7.36%	11.26%	0.54%	-	-
Horiz. %	174.57%	162.44%	145.34%	103.63%	111.86%	100.54%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	316,377	309,186	301,996	309,186	305,591	296,275	269,554	11.25%
YoY %	2.33%	2.38%	-2.33%	1.18%	3.14%	9.91%	-	-
Horiz. %	117.37%	114.70%	112.04%	114.70%	113.37%	109.91%	100.00%	-
NOSH	359,519	359,519	359,519	359,519	359,519	269,341	269,554	21.14%
YoY %	0.00%	0.00%	0.00%	0.00%	33.48%	-0.08%	-	-
Horiz. %	133.38%	133.38%	133.38%	133.38%	133.38%	99.92%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	11.95%	12.89%	14.20%	14.83%	15.76%	17.59%	17.64%	-
YoY %	-7.29%	-9.23%	-4.25%	-5.90%	-10.40%	-0.28%	-	-
Horiz. %	67.74%	73.07%	80.50%	84.07%	89.34%	99.72%	100.00%	-
ROE	7.28%	8.01%	9.17%	9.41%	9.96%	11.44%	12.64%	-
YoY %	-9.11%	-12.65%	-2.55%	-5.52%	-12.94%	-9.49%	-	-
Horiz. %	57.59%	63.37%	72.55%	74.45%	78.80%	90.51%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	53.72	53.50	54.25	54.60	53.65	71.47	71.58	-17.40%
YoY %	0.41%	-1.38%	-0.64%	1.77%	-24.93%	-0.15%	-	-
Horiz. %	75.05%	74.74%	75.79%	76.28%	74.95%	99.85%	100.00%	-
EPS	6.41	6.89	7.70	8.10	8.47	12.58	12.64	-36.38%
YoY %	-6.97%	-10.52%	-4.94%	-4.37%	-32.67%	-0.47%	-	-
Horiz. %	50.71%	54.51%	60.92%	64.08%	67.01%	99.53%	100.00%	-
DPS	2.50	2.50	2.50	1.87	2.12	2.83	2.82	-7.70%
YoY %	0.00%	0.00%	33.69%	-11.79%	-25.09%	0.35%	-	-
Horiz. %	88.65%	88.65%	88.65%	66.31%	75.18%	100.35%	100.00%	-
NAPS	0.88	0.86	0.84	0.86	0.85	1.10	1.00	-8.16%
YoY %	2.33%	2.38%	-2.33%	1.18%	-22.73%	10.00%	-	-
Horiz. %	88.00%	86.00%	84.00%	86.00%	85.00%	110.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 359,519
RPS	53.07	52.85	53.60	53.94	53.00	52.89	53.02	0.06%
YoY %	0.42%	-1.40%	-0.63%	1.77%	0.21%	-0.25%	-	-
Horiz. %	100.09%	99.68%	101.09%	101.74%	99.96%	99.75%	100.00%	-
EPS	6.33	6.81	7.61	8.00	8.37	9.31	9.36	-22.93%
YoY %	-7.05%	-10.51%	-4.87%	-4.42%	-10.10%	-0.53%	-	-
Horiz. %	67.63%	72.76%	81.30%	85.47%	89.42%	99.47%	100.00%	-
DPS	2.47	2.47	2.47	1.85	2.09	2.09	2.09	11.76%
YoY %	0.00%	0.00%	33.51%	-11.48%	0.00%	0.00%	-	-
Horiz. %	118.18%	118.18%	118.18%	88.52%	100.00%	100.00%	100.00%	-
NAPS	0.8694	0.8496	0.8299	0.8496	0.8397	0.8141	0.7407	11.26%
YoY %	2.33%	2.37%	-2.32%	1.18%	3.14%	9.91%	-	-
Horiz. %	117.38%	114.70%	112.04%	114.70%	113.37%	109.91%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	2.20	2.40	2.22	2.94	3.41	4.95	4.18	-
P/RPS	4.10	4.49	4.09	5.39	6.36	6.93	5.84	-20.99%
YoY %	-8.69%	9.78%	-24.12%	-15.25%	-8.23%	18.66%	-	-
Horiz. %	70.21%	76.88%	70.03%	92.29%	108.90%	118.66%	100.00%	-
P/EPS	34.32	34.84	28.83	36.31	40.26	39.35	33.08	2.48%
YoY %	-1.49%	20.85%	-20.60%	-9.81%	2.31%	18.95%	-	-
Horiz. %	103.75%	105.32%	87.15%	109.76%	121.70%	118.95%	100.00%	-
EY	2.91	2.87	3.47	2.75	2.48	2.54	3.02	-2.44%
YoY %	1.39%	-17.29%	26.18%	10.89%	-2.36%	-15.89%	-	-
Horiz. %	96.36%	95.03%	114.90%	91.06%	82.12%	84.11%	100.00%	-
DY	1.14	1.04	1.13	0.64	0.62	0.57	0.68	41.07%
YoY %	9.62%	-7.96%	76.56%	3.23%	8.77%	-16.18%	-	-
Horiz. %	167.65%	152.94%	166.18%	94.12%	91.18%	83.82%	100.00%	-
P/NAPS	2.50	2.79	2.64	3.42	4.01	4.50	4.18	-28.99%
YoY %	-10.39%	5.68%	-22.81%	-14.71%	-10.89%	7.66%	-	-
Horiz. %	59.81%	66.75%	63.16%	81.82%	95.93%	107.66%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	22/11/18	21/08/18	24/05/18	27/02/18	21/11/17	18/08/17	09/06/17	-
Price	1.97	2.45	2.15	2.64	3.10	4.70	4.75	-
P/RPS	3.67	4.58	3.96	4.84	5.78	6.58	6.64	-32.62%
YoY %	-19.87%	15.66%	-18.18%	-16.26%	-12.16%	-0.90%	-	-
Horiz. %	55.27%	68.98%	59.64%	72.89%	87.05%	99.10%	100.00%	-
P/EPS	30.73	35.57	27.92	32.61	36.60	37.36	37.59	-12.55%
YoY %	-13.61%	27.40%	-14.38%	-10.90%	-2.03%	-0.61%	-	-
Horiz. %	81.75%	94.63%	74.28%	86.75%	97.37%	99.39%	100.00%	-
EY	3.25	2.81	3.58	3.07	2.73	2.68	2.66	14.27%
YoY %	15.66%	-21.51%	16.61%	12.45%	1.87%	0.75%	-	-
Horiz. %	122.18%	105.64%	134.59%	115.41%	102.63%	100.75%	100.00%	-
DY	1.27	1.02	1.16	0.71	0.68	0.60	0.59	66.63%
YoY %	24.51%	-12.07%	63.38%	4.41%	13.33%	1.69%	-	-
Horiz. %	215.25%	172.88%	196.61%	120.34%	115.25%	101.69%	100.00%	-
P/NAPS	2.24	2.85	2.56	3.07	3.65	4.27	4.75	-39.38%
YoY %	-21.40%	11.33%	-16.61%	-15.89%	-14.52%	-10.11%	-	-
Horiz. %	47.16%	60.00%	53.89%	64.63%	76.84%	89.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos