[KAWAN] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -3.57%
YoY- 19.18%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 298,129 290,743 303,658 293,231 288,251 280,459 255,122 10.93%
PBT 32,366 33,370 39,655 40,145 43,271 42,658 37,273 -8.97%
Tax -2,423 -733 -1,904 -1,666 -3,351 -5,380 -4,552 -34.29%
NP 29,943 32,637 37,751 38,479 39,920 37,278 32,721 -5.73%
-
NP to SH 29,926 32,637 37,774 38,500 39,927 37,269 32,708 -5.74%
-
Tax Rate 7.49% 2.20% 4.80% 4.15% 7.74% 12.61% 12.21% -
Total Cost 268,186 258,106 265,907 254,752 248,331 243,181 222,401 13.27%
-
Net Worth 404,522 398,839 395,214 398,296 388,550 376,575 365,810 6.92%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 13,052 13,052 13,052 10,759 10,759 10,759 10,759 13.73%
Div Payout % 43.62% 39.99% 34.56% 27.95% 26.95% 28.87% 32.89% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 404,522 398,839 395,214 398,296 388,550 376,575 365,810 6.92%
NOSH 357,984 362,581 362,581 362,581 360,646 359,534 359,519 -0.28%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 10.04% 11.23% 12.43% 13.12% 13.85% 13.29% 12.83% -
ROE 7.40% 8.18% 9.56% 9.67% 10.28% 9.90% 8.94% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 83.28 80.19 83.75 80.98 80.12 78.20 71.14 11.06%
EPS 8.36 9.00 10.42 10.63 11.10 10.39 9.12 -5.63%
DPS 3.60 3.60 3.60 3.00 3.00 3.00 3.00 12.91%
NAPS 1.13 1.10 1.09 1.10 1.08 1.05 1.02 7.05%
Adjusted Per Share Value based on latest NOSH - 362,581
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 81.92 79.89 83.44 80.58 79.21 77.07 70.11 10.92%
EPS 8.22 8.97 10.38 10.58 10.97 10.24 8.99 -5.78%
DPS 3.59 3.59 3.59 2.96 2.96 2.96 2.96 13.71%
NAPS 1.1116 1.096 1.086 1.0945 1.0677 1.0348 1.0052 6.93%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.80 1.90 2.12 2.22 2.15 1.67 1.64 -
P/RPS 2.16 2.37 2.53 2.74 2.68 2.14 2.31 -4.37%
P/EPS 21.53 21.11 20.35 20.88 19.37 16.07 17.98 12.75%
EY 4.64 4.74 4.91 4.79 5.16 6.22 5.56 -11.35%
DY 2.00 1.89 1.70 1.35 1.40 1.80 1.83 6.09%
P/NAPS 1.59 1.73 1.94 2.02 1.99 1.59 1.61 -0.82%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 22/08/23 18/05/23 22/02/23 22/11/22 22/08/22 23/05/22 -
Price 1.85 1.85 2.20 2.22 2.26 2.02 1.68 -
P/RPS 2.22 2.31 2.63 2.74 2.82 2.58 2.36 -3.99%
P/EPS 22.13 20.55 21.12 20.88 20.36 19.44 18.42 13.00%
EY 4.52 4.87 4.74 4.79 4.91 5.14 5.43 -11.50%
DY 1.95 1.95 1.64 1.35 1.33 1.49 1.79 5.86%
P/NAPS 1.64 1.68 2.02 2.02 2.09 1.92 1.65 -0.40%

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