[KAWAN] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 38.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 52,524 50,676 46,384 38,999 26,560 14,840 4,269 430.52%
PBT 10,016 9,896 8,701 8,776 6,253 4,251 2,025 189.45%
Tax -1,779 -2,287 -1,512 -1,565 -1,059 -322 -407 166.61%
NP 8,237 7,609 7,189 7,211 5,194 3,929 1,618 195.05%
-
NP to SH 8,237 7,609 7,189 7,211 5,194 3,929 1,618 195.05%
-
Tax Rate 17.76% 23.11% 17.38% 17.83% 16.94% 7.57% 20.10% -
Total Cost 44,287 43,067 39,195 31,788 21,366 10,911 2,651 550.15%
-
Net Worth 53,515 52,858 51,869 50,424 48,037 45,019 11,951 170.93%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,395 800 - - - - - -
Div Payout % 29.08% 10.53% - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 53,515 52,858 51,869 50,424 48,037 45,019 11,951 170.93%
NOSH 79,873 80,087 79,800 80,039 80,063 76,303 22,982 128.92%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.68% 15.01% 15.50% 18.49% 19.56% 26.48% 37.90% -
ROE 15.39% 14.40% 13.86% 14.30% 10.81% 8.73% 13.54% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 65.76 63.28 58.13 48.72 33.17 19.45 18.57 131.79%
EPS 10.31 9.50 9.01 9.01 6.49 5.15 7.04 28.87%
DPS 3.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.65 0.63 0.60 0.59 0.52 18.35%
Adjusted Per Share Value based on latest NOSH - 80,039
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.43 13.93 12.75 10.72 7.30 4.08 1.17 431.37%
EPS 2.26 2.09 1.98 1.98 1.43 1.08 0.44 196.80%
DPS 0.66 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1471 0.1452 0.1425 0.1386 0.132 0.1237 0.0328 171.20%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.67 0.67 0.67 0.70 0.67 0.68 0.00 -
P/RPS 1.02 1.06 1.15 1.44 2.02 3.50 0.00 -
P/EPS 6.50 7.05 7.44 7.77 10.33 13.21 0.00 -
EY 15.39 14.18 13.45 12.87 9.68 7.57 0.00 -
DY 4.48 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 1.03 1.11 1.12 1.15 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 29/08/06 31/05/06 - - - -
Price 0.70 0.65 0.67 0.63 0.00 0.00 0.00 -
P/RPS 1.06 1.03 1.15 1.29 0.00 0.00 0.00 -
P/EPS 6.79 6.84 7.44 6.99 0.00 0.00 0.00 -
EY 14.73 14.62 13.45 14.30 0.00 0.00 0.00 -
DY 4.29 1.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.98 1.03 1.00 0.00 0.00 0.00 -

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
Post a Comment