[KAWAN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -3.54%
YoY- 30.81%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 109,762 101,320 93,912 89,718 74,332 60,328 51,942 13.26%
PBT 15,178 16,148 19,041 17,833 11,533 9,404 10,524 6.28%
Tax -3,546 -4,318 -5,409 -5,422 -2,013 -576 -2,065 9.42%
NP 11,632 11,829 13,632 12,410 9,520 8,828 8,458 5.44%
-
NP to SH 11,661 11,812 13,637 12,453 9,520 8,828 8,458 5.49%
-
Tax Rate 23.36% 26.74% 28.41% 30.40% 17.45% 6.13% 19.62% -
Total Cost 98,130 89,490 80,280 77,308 64,812 51,500 43,484 14.51%
-
Net Worth 113,973 103,234 89,987 79,233 68,170 59,173 52,800 13.66%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 2,665 - -
Div Payout % - - - - - 30.19% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 113,973 103,234 89,987 79,233 68,170 59,173 52,800 13.66%
NOSH 119,972 120,040 120,046 120,051 119,597 79,963 79,999 6.98%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.60% 11.68% 14.52% 13.83% 12.81% 14.63% 16.28% -
ROE 10.23% 11.44% 15.15% 15.72% 13.96% 14.92% 16.02% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 91.49 84.40 78.23 74.73 62.15 75.44 64.93 5.87%
EPS 9.72 9.84 11.36 10.37 7.96 11.04 10.57 -1.38%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
NAPS 0.95 0.86 0.7496 0.66 0.57 0.74 0.66 6.25%
Adjusted Per Share Value based on latest NOSH - 120,208
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.16 27.84 25.81 24.65 20.43 16.58 14.27 13.27%
EPS 3.20 3.25 3.75 3.42 2.62 2.43 2.32 5.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.73 0.00 -
NAPS 0.3132 0.2837 0.2473 0.2177 0.1873 0.1626 0.1451 13.66%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.88 0.85 1.00 0.79 0.33 0.70 0.67 -
P/RPS 0.96 1.01 1.28 1.06 0.53 0.93 1.03 -1.16%
P/EPS 9.05 8.64 8.80 7.62 4.15 6.34 6.34 6.10%
EY 11.05 11.58 11.36 13.13 24.12 15.77 15.78 -5.76%
DY 0.00 0.00 0.00 0.00 0.00 4.76 0.00 -
P/NAPS 0.93 0.99 1.33 1.20 0.58 0.95 1.02 -1.52%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 21/11/11 23/11/10 23/11/09 13/11/08 19/11/07 22/11/06 -
Price 1.04 0.92 0.93 0.98 0.31 0.75 0.65 -
P/RPS 1.14 1.09 1.19 1.31 0.50 0.99 1.00 2.20%
P/EPS 10.70 9.35 8.19 9.45 3.89 6.79 6.15 9.65%
EY 9.35 10.70 12.22 10.59 25.68 14.72 16.27 -8.81%
DY 0.00 0.00 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 1.09 1.07 1.24 1.48 0.54 1.01 0.98 1.78%

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