[KAWAN] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.09%
YoY- 33.78%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 192,440 166,454 151,128 125,865 109,762 101,320 93,912 12.68%
PBT 42,524 43,141 26,310 20,460 15,178 16,148 19,041 14.31%
Tax -8,140 -9,570 -5,818 -4,842 -3,546 -4,318 -5,409 7.04%
NP 34,384 33,570 20,492 15,617 11,632 11,829 13,632 16.65%
-
NP to SH 34,384 33,446 20,466 15,600 11,661 11,812 13,637 16.64%
-
Tax Rate 19.14% 22.18% 22.11% 23.67% 23.36% 26.74% 28.41% -
Total Cost 158,056 132,884 130,636 110,248 98,130 89,490 80,280 11.94%
-
Net Worth 261,503 193,847 147,058 130,800 113,973 103,234 89,987 19.43%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 807 - - - - - - -
Div Payout % 2.35% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 261,503 193,847 147,058 130,800 113,973 103,234 89,987 19.43%
NOSH 269,639 191,928 121,536 120,000 119,972 120,040 120,046 14.42%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.87% 20.17% 13.56% 12.41% 10.60% 11.68% 14.52% -
ROE 13.15% 17.25% 13.92% 11.93% 10.23% 11.44% 15.15% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 79.48 86.73 124.35 104.89 91.49 84.40 78.23 0.26%
EPS 14.20 17.43 16.84 13.00 9.72 9.84 11.36 3.78%
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.01 1.21 1.09 0.95 0.86 0.7496 6.26%
Adjusted Per Share Value based on latest NOSH - 119,831
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 52.88 45.74 41.53 34.59 30.16 27.84 25.81 12.68%
EPS 9.45 9.19 5.62 4.29 3.20 3.25 3.75 16.63%
DPS 0.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7186 0.5327 0.4041 0.3594 0.3132 0.2837 0.2473 19.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.79 2.42 2.37 1.05 0.88 0.85 1.00 -
P/RPS 4.77 2.79 1.91 1.00 0.96 1.01 1.28 24.48%
P/EPS 26.69 13.89 14.07 8.08 9.05 8.64 8.80 20.29%
EY 3.75 7.20 7.11 12.38 11.05 11.58 11.36 -16.85%
DY 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 2.40 1.96 0.96 0.93 0.99 1.33 17.53%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 24/11/14 25/11/13 26/11/12 21/11/11 23/11/10 -
Price 3.79 2.80 2.21 1.13 1.04 0.92 0.93 -
P/RPS 4.77 3.23 1.78 1.08 1.14 1.09 1.19 26.00%
P/EPS 26.69 16.07 13.12 8.69 10.70 9.35 8.19 21.73%
EY 3.75 6.22 7.62 11.50 9.35 10.70 12.22 -17.85%
DY 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 2.77 1.83 1.04 1.09 1.07 1.24 18.91%

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