[KAWAN] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 6.53%
YoY- 29.41%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 165,773 161,020 156,037 152,497 149,524 145,373 140,824 11.45%
PBT 40,135 38,908 31,114 28,182 26,284 25,032 23,528 42.62%
Tax -8,100 -8,170 -6,958 -5,887 -5,355 -5,215 -5,213 34.04%
NP 32,035 30,738 24,156 22,295 20,929 19,817 18,315 45.02%
-
NP to SH 32,033 30,642 24,153 22,285 20,919 19,837 18,343 44.86%
-
Tax Rate 20.18% 21.00% 22.36% 20.89% 20.37% 20.83% 22.16% -
Total Cost 133,738 130,282 131,881 130,202 128,595 125,556 122,509 6.00%
-
Net Worth 201,415 193,796 185,763 158,946 107,057 121,494 120,827 40.45%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 6,483 6,483 6,483 -
Div Payout % - - - - 30.99% 32.68% 35.34% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 201,415 193,796 185,763 158,946 107,057 121,494 120,827 40.45%
NOSH 195,549 191,877 201,916 182,697 125,949 121,494 120,827 37.72%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.32% 19.09% 15.48% 14.62% 14.00% 13.63% 13.01% -
ROE 15.90% 15.81% 13.00% 14.02% 19.54% 16.33% 15.18% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 84.77 83.92 77.28 83.47 118.72 119.65 116.55 -19.07%
EPS 16.38 15.97 11.96 12.20 16.61 16.33 15.18 5.18%
DPS 0.00 0.00 0.00 0.00 5.15 5.40 5.40 -
NAPS 1.03 1.01 0.92 0.87 0.85 1.00 1.00 1.98%
Adjusted Per Share Value based on latest NOSH - 182,697
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 45.55 44.25 42.88 41.90 41.09 39.95 38.70 11.44%
EPS 8.80 8.42 6.64 6.12 5.75 5.45 5.04 44.85%
DPS 0.00 0.00 0.00 0.00 1.78 1.78 1.78 -
NAPS 0.5535 0.5325 0.5105 0.4368 0.2942 0.3339 0.332 40.46%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.59 2.42 2.42 1.80 1.40 2.37 2.15 -
P/RPS 4.23 2.88 3.13 2.16 1.18 1.98 1.84 73.92%
P/EPS 21.92 15.15 20.23 14.76 8.43 14.52 14.16 33.71%
EY 4.56 6.60 4.94 6.78 11.86 6.89 7.06 -25.21%
DY 0.00 0.00 0.00 0.00 3.68 2.28 2.51 -
P/NAPS 3.49 2.40 2.63 2.07 1.65 2.37 2.15 37.99%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 24/08/15 28/05/15 26/02/15 24/11/14 28/08/14 -
Price 3.65 2.80 2.48 1.84 1.60 2.21 2.50 -
P/RPS 4.31 3.34 3.21 2.20 1.35 1.85 2.15 58.78%
P/EPS 22.28 17.53 20.73 15.08 9.63 13.54 16.47 22.24%
EY 4.49 5.70 4.82 6.63 10.38 7.39 6.07 -18.16%
DY 0.00 0.00 0.00 0.00 3.22 2.44 2.16 -
P/NAPS 3.54 2.77 2.70 2.11 1.88 2.21 2.50 26.01%

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