[KAWAN] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 16.24%
YoY- 41.8%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 87,634 86,765 85,445 80,747 75,225 70,864 65,660 21.15%
PBT 17,745 16,826 16,329 14,381 12,102 10,788 9,601 50.43%
Tax -4,182 -5,182 -4,103 -3,369 -2,626 -2,028 -1,007 157.69%
NP 13,563 11,644 12,226 11,012 9,476 8,760 8,594 35.43%
-
NP to SH 13,574 11,675 12,282 11,042 9,499 8,800 8,617 35.27%
-
Tax Rate 23.57% 30.80% 25.13% 23.43% 21.70% 18.80% 10.49% -
Total Cost 74,071 75,121 73,219 69,735 65,749 62,104 57,066 18.93%
-
Net Worth 83,171 79,337 76,821 73,149 69,599 68,067 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 83,171 79,337 76,821 73,149 69,599 68,067 0 -
NOSH 120,538 120,208 120,033 119,917 119,999 119,415 79,861 31.48%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.48% 13.42% 14.31% 13.64% 12.60% 12.36% 13.09% -
ROE 16.32% 14.72% 15.99% 15.10% 13.65% 12.93% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 72.70 72.18 71.18 67.34 62.69 59.34 82.22 -7.85%
EPS 11.26 9.71 10.23 9.21 7.92 7.37 10.79 2.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.66 0.64 0.61 0.58 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,917
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.08 23.84 23.48 22.19 20.67 19.47 18.04 21.16%
EPS 3.73 3.21 3.37 3.03 2.61 2.42 2.37 35.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2285 0.218 0.2111 0.201 0.1913 0.187 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.86 0.79 0.43 0.52 0.30 0.33 0.66 -
P/RPS 1.18 1.09 0.60 0.77 0.48 0.56 0.80 29.48%
P/EPS 7.64 8.13 4.20 5.65 3.79 4.48 6.12 15.89%
EY 13.09 12.29 23.80 17.71 26.39 22.33 16.35 -13.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.20 0.67 0.85 0.52 0.58 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 17/08/09 26/05/09 26/02/09 13/11/08 14/08/08 -
Price 0.77 0.98 0.53 0.47 0.53 0.31 0.40 -
P/RPS 1.06 1.36 0.74 0.70 0.85 0.52 0.49 67.03%
P/EPS 6.84 10.09 5.18 5.10 6.70 4.21 3.71 50.18%
EY 14.62 9.91 19.31 19.59 14.94 23.77 26.97 -33.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.48 0.83 0.77 0.91 0.54 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