[KAWAN] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 6.84%
YoY- 31.2%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 200,430 192,440 166,454 151,128 125,865 109,762 101,320 12.02%
PBT 38,757 42,524 43,141 26,310 20,460 15,178 16,148 15.69%
Tax -7,805 -8,140 -9,570 -5,818 -4,842 -3,546 -4,318 10.35%
NP 30,952 34,384 33,570 20,492 15,617 11,632 11,829 17.37%
-
NP to SH 31,005 34,384 33,446 20,466 15,600 11,661 11,812 17.43%
-
Tax Rate 20.14% 19.14% 22.18% 22.11% 23.67% 23.36% 26.74% -
Total Cost 169,478 158,056 132,884 130,636 110,248 98,130 89,490 11.21%
-
Net Worth 305,591 261,503 193,847 147,058 130,800 113,973 103,234 19.80%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 11,983 807 - - - - - -
Div Payout % 38.65% 2.35% - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 305,591 261,503 193,847 147,058 130,800 113,973 103,234 19.80%
NOSH 359,519 269,639 191,928 121,536 120,000 119,972 120,040 20.04%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 15.44% 17.87% 20.17% 13.56% 12.41% 10.60% 11.68% -
ROE 10.15% 13.15% 17.25% 13.92% 11.93% 10.23% 11.44% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 55.75 79.48 86.73 124.35 104.89 91.49 84.40 -6.67%
EPS 8.63 14.20 17.43 16.84 13.00 9.72 9.84 -2.16%
DPS 3.33 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 1.08 1.01 1.21 1.09 0.95 0.86 -0.19%
Adjusted Per Share Value based on latest NOSH - 121,494
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 55.08 52.88 45.74 41.53 34.59 30.16 27.84 12.03%
EPS 8.52 9.45 9.19 5.62 4.29 3.20 3.25 17.40%
DPS 3.29 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8397 0.7186 0.5327 0.4041 0.3594 0.3132 0.2837 19.80%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.41 3.79 2.42 2.37 1.05 0.88 0.85 -
P/RPS 6.12 4.77 2.79 1.91 1.00 0.96 1.01 34.98%
P/EPS 39.54 26.69 13.89 14.07 8.08 9.05 8.64 28.82%
EY 2.53 3.75 7.20 7.11 12.38 11.05 11.58 -22.37%
DY 0.98 0.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.01 3.51 2.40 1.96 0.96 0.93 0.99 26.22%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 25/11/16 26/11/15 24/11/14 25/11/13 26/11/12 21/11/11 -
Price 3.10 3.79 2.80 2.21 1.13 1.04 0.92 -
P/RPS 5.56 4.77 3.23 1.78 1.08 1.14 1.09 31.16%
P/EPS 35.95 26.69 16.07 13.12 8.69 10.70 9.35 25.13%
EY 2.78 3.75 6.22 7.62 11.50 9.35 10.70 -20.10%
DY 1.08 0.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.51 2.77 1.83 1.04 1.09 1.07 22.66%

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