[KAWAN] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 25.65%
YoY- -30.06%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 240,710 265,950 215,072 197,332 205,226 194,030 163,266 6.67%
PBT 33,054 36,732 11,168 23,870 36,470 35,562 34,874 -0.88%
Tax -4,162 -5,900 -2,524 -3,670 -7,648 -8,480 -9,232 -12.42%
NP 28,892 30,832 8,644 20,200 28,822 27,082 25,642 2.00%
-
NP to SH 28,958 30,924 8,644 20,200 28,882 27,082 25,648 2.04%
-
Tax Rate 12.59% 16.06% 22.60% 15.37% 20.97% 23.85% 26.47% -
Total Cost 211,818 235,118 206,428 177,132 176,404 166,948 137,624 7.44%
-
Net Worth 348,734 334,353 316,377 309,186 296,363 237,882 185,796 11.05%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 21,571 17,975 17,975 17,975 13,471 1,143 - -
Div Payout % 74.49% 58.13% 207.96% 88.99% 46.64% 4.22% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 348,734 334,353 316,377 309,186 296,363 237,882 185,796 11.05%
NOSH 359,519 359,519 359,519 359,519 269,421 228,733 201,952 10.07%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.00% 11.59% 4.02% 10.24% 14.04% 13.96% 15.71% -
ROE 8.30% 9.25% 2.73% 6.53% 9.75% 11.38% 13.80% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 66.95 73.97 59.82 54.89 76.17 84.83 80.84 -3.09%
EPS 8.06 8.60 2.40 5.62 10.72 11.84 12.70 -7.29%
DPS 6.00 5.00 5.00 5.00 5.00 0.50 0.00 -
NAPS 0.97 0.93 0.88 0.86 1.10 1.04 0.92 0.88%
Adjusted Per Share Value based on latest NOSH - 359,519
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 66.15 73.08 59.10 54.23 56.39 53.32 44.86 6.68%
EPS 7.96 8.50 2.38 5.55 7.94 7.44 7.05 2.04%
DPS 5.93 4.94 4.94 4.94 3.70 0.31 0.00 -
NAPS 0.9583 0.9188 0.8694 0.8496 0.8144 0.6537 0.5106 11.05%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.96 1.77 1.34 2.40 4.95 3.65 2.42 -
P/RPS 2.93 2.39 2.24 4.37 6.50 4.30 2.99 -0.33%
P/EPS 24.33 20.58 55.73 42.72 46.18 30.83 19.06 4.14%
EY 4.11 4.86 1.79 2.34 2.17 3.24 5.25 -3.99%
DY 3.06 2.82 3.73 2.08 1.01 0.14 0.00 -
P/NAPS 2.02 1.90 1.52 2.79 4.50 3.51 2.63 -4.29%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 18/08/21 27/08/20 27/08/19 21/08/18 18/08/17 24/08/16 24/08/15 -
Price 1.85 2.69 1.21 2.45 4.70 3.28 2.48 -
P/RPS 2.76 3.64 2.02 4.46 6.17 3.87 3.07 -1.75%
P/EPS 22.97 31.27 50.33 43.61 43.84 27.70 19.53 2.73%
EY 4.35 3.20 1.99 2.29 2.28 3.61 5.12 -2.67%
DY 3.24 1.86 4.13 2.04 1.06 0.15 0.00 -
P/NAPS 1.91 2.89 1.38 2.85 4.27 3.15 2.70 -5.60%

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