[KAWAN] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
09-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 3.27%
YoY- 10.43%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 196,282 192,886 192,491 192,956 186,948 185,262 181,156 5.47%
PBT 36,054 38,715 41,993 42,913 41,539 39,672 40,479 -7.40%
Tax -6,947 -8,307 -8,141 -8,869 -8,558 -7,027 -7,725 -6.81%
NP 29,107 30,408 33,852 34,044 32,981 32,645 32,754 -7.54%
-
NP to SH 29,107 30,448 33,882 34,061 32,981 32,737 32,750 -7.54%
-
Tax Rate 19.27% 21.46% 19.39% 20.67% 20.60% 17.71% 19.08% -
Total Cost 167,175 162,478 158,639 158,912 153,967 152,617 148,402 8.24%
-
Net Worth 309,186 305,591 296,275 269,554 268,930 242,133 237,955 19.01%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 6,738 7,610 7,610 7,610 6,382 5,511 5,511 14.29%
Div Payout % 23.15% 24.99% 22.46% 22.34% 19.35% 16.84% 16.83% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 309,186 305,591 296,275 269,554 268,930 242,133 237,955 19.01%
NOSH 359,519 359,519 269,341 269,554 249,009 242,133 228,802 35.04%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 14.83% 15.76% 17.59% 17.64% 17.64% 17.62% 18.08% -
ROE 9.41% 9.96% 11.44% 12.64% 12.26% 13.52% 13.76% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 54.60 53.65 71.47 71.58 75.08 76.51 79.18 -21.89%
EPS 8.10 8.47 12.58 12.64 13.24 13.52 14.31 -31.50%
DPS 1.87 2.12 2.83 2.82 2.56 2.28 2.41 -15.52%
NAPS 0.86 0.85 1.10 1.00 1.08 1.00 1.04 -11.86%
Adjusted Per Share Value based on latest NOSH - 269,554
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 53.94 53.00 52.89 53.02 51.37 50.91 49.78 5.48%
EPS 8.00 8.37 9.31 9.36 9.06 9.00 9.00 -7.53%
DPS 1.85 2.09 2.09 2.09 1.75 1.51 1.51 14.45%
NAPS 0.8496 0.8397 0.8141 0.7407 0.739 0.6654 0.6539 19.01%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.94 3.41 4.95 4.18 3.80 3.79 3.65 -
P/RPS 5.39 6.36 6.93 5.84 5.06 4.95 4.61 10.95%
P/EPS 36.31 40.26 39.35 33.08 28.69 28.03 25.50 26.48%
EY 2.75 2.48 2.54 3.02 3.49 3.57 3.92 -20.99%
DY 0.64 0.62 0.57 0.68 0.67 0.60 0.66 -2.02%
P/NAPS 3.42 4.01 4.50 4.18 3.52 3.79 3.51 -1.71%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 18/08/17 09/06/17 24/02/17 25/11/16 24/08/16 -
Price 2.64 3.10 4.70 4.75 4.41 3.79 3.28 -
P/RPS 4.84 5.78 6.58 6.64 5.87 4.95 4.14 10.94%
P/EPS 32.61 36.60 37.36 37.59 33.30 28.03 22.92 26.41%
EY 3.07 2.73 2.68 2.66 3.00 3.57 4.36 -20.80%
DY 0.71 0.68 0.60 0.59 0.58 0.60 0.73 -1.82%
P/NAPS 3.07 3.65 4.27 4.75 4.08 3.79 3.15 -1.69%

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