[KAWAN] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 42.75%
YoY- -20.07%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 254,703 250,511 239,520 217,398 214,081 210,504 208,855 14.07%
PBT 32,015 31,905 28,168 20,799 15,386 19,050 23,717 22.03%
Tax -4,363 -5,616 -5,352 -4,053 -3,664 -5,948 -6,062 -19.60%
NP 27,652 26,289 22,816 16,746 11,722 13,102 17,655 34.68%
-
NP to SH 28,001 26,492 22,877 16,777 11,753 13,102 17,655 35.80%
-
Tax Rate 13.63% 17.60% 19.00% 19.49% 23.81% 31.22% 25.56% -
Total Cost 227,051 224,222 216,704 200,652 202,359 197,402 191,200 12.08%
-
Net Worth 345,138 337,948 334,353 323,567 323,567 319,972 316,377 5.94%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 8,987 8,987 8,987 8,987 8,987 8,987 8,987 0.00%
Div Payout % 32.10% 33.93% 39.29% 53.57% 76.47% 68.60% 50.91% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 345,138 337,948 334,353 323,567 323,567 319,972 316,377 5.94%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.86% 10.49% 9.53% 7.70% 5.48% 6.22% 8.45% -
ROE 8.11% 7.84% 6.84% 5.19% 3.63% 4.09% 5.58% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 70.85 69.68 66.62 60.47 59.55 58.55 58.09 14.08%
EPS 7.79 7.37 6.36 4.67 3.27 3.64 4.91 35.84%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.96 0.94 0.93 0.90 0.90 0.89 0.88 5.94%
Adjusted Per Share Value based on latest NOSH - 359,519
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 69.99 68.84 65.82 59.74 58.83 57.84 57.39 14.07%
EPS 7.69 7.28 6.29 4.61 3.23 3.60 4.85 35.78%
DPS 2.47 2.47 2.47 2.47 2.47 2.47 2.47 0.00%
NAPS 0.9484 0.9287 0.9188 0.8891 0.8891 0.8793 0.8694 5.94%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.08 2.57 1.77 1.04 1.39 1.22 1.34 -
P/RPS 2.94 3.69 2.66 1.72 2.33 2.08 2.31 17.35%
P/EPS 26.71 34.88 27.82 22.29 42.52 33.48 27.29 -1.41%
EY 3.74 2.87 3.60 4.49 2.35 2.99 3.66 1.44%
DY 1.20 0.97 1.41 2.40 1.80 2.05 1.87 -25.50%
P/NAPS 2.17 2.73 1.90 1.16 1.54 1.37 1.52 26.65%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 18/02/21 24/11/20 27/08/20 28/05/20 26/02/20 26/11/19 27/08/19 -
Price 1.88 2.31 2.69 1.70 1.30 1.57 1.21 -
P/RPS 2.65 3.32 4.04 2.81 2.18 2.68 2.08 17.43%
P/EPS 24.14 31.35 42.27 36.43 39.77 43.08 24.64 -1.35%
EY 4.14 3.19 2.37 2.75 2.51 2.32 4.06 1.30%
DY 1.33 1.08 0.93 1.47 1.92 1.59 2.07 -25.44%
P/NAPS 1.96 2.46 2.89 1.89 1.44 1.76 1.38 26.21%

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