[KAWAN] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 5.89%
YoY- -60.08%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 294,500 245,858 258,818 210,245 196,220 200,430 192,440 7.34%
PBT 42,402 34,002 33,826 11,801 26,490 38,757 42,524 -0.04%
Tax -2,660 -4,420 -5,250 -2,648 -3,564 -7,805 -8,140 -16.99%
NP 39,742 29,582 28,576 9,153 22,926 30,952 34,384 2.44%
-
NP to SH 39,793 29,628 28,826 9,153 22,926 31,005 34,384 2.46%
-
Tax Rate 6.27% 13.00% 15.52% 22.44% 13.45% 20.14% 19.14% -
Total Cost 254,757 216,276 230,242 201,092 173,293 169,478 158,056 8.27%
-
Net Worth 388,550 359,519 337,948 319,972 316,377 305,591 261,503 6.81%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 14,390 14,380 11,983 11,983 1,198 11,983 807 61.59%
Div Payout % 36.16% 48.54% 41.57% 130.92% 5.23% 38.65% 2.35% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 388,550 359,519 337,948 319,972 316,377 305,591 261,503 6.81%
NOSH 360,646 359,519 359,519 359,519 359,519 359,519 269,639 4.96%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 13.49% 12.03% 11.04% 4.35% 11.68% 15.44% 17.87% -
ROE 10.24% 8.24% 8.53% 2.86% 7.25% 10.15% 13.15% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 81.86 68.39 71.99 58.48 54.58 55.75 79.48 0.49%
EPS 11.08 8.24 8.01 2.60 6.37 8.63 14.20 -4.04%
DPS 4.00 4.00 3.33 3.33 0.33 3.33 0.33 51.53%
NAPS 1.08 1.00 0.94 0.89 0.88 0.85 1.08 0.00%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 80.93 67.56 71.12 57.77 53.92 55.08 52.88 7.34%
EPS 10.93 8.14 7.92 2.52 6.30 8.52 9.45 2.45%
DPS 3.95 3.95 3.29 3.29 0.33 3.29 0.22 61.78%
NAPS 1.0677 0.9879 0.9287 0.8793 0.8694 0.8397 0.7186 6.81%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.15 1.85 2.57 1.22 2.20 3.41 3.79 -
P/RPS 2.63 2.71 3.57 2.09 4.03 6.12 4.77 -9.44%
P/EPS 19.44 22.45 32.05 47.92 34.50 39.54 26.69 -5.14%
EY 5.14 4.45 3.12 2.09 2.90 2.53 3.75 5.39%
DY 1.86 2.16 1.30 2.73 0.15 0.98 0.09 65.61%
P/NAPS 1.99 1.85 2.73 1.37 2.50 4.01 3.51 -9.02%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 17/11/21 24/11/20 26/11/19 22/11/18 21/11/17 25/11/16 -
Price 2.26 1.72 2.31 1.57 1.97 3.10 3.79 -
P/RPS 2.76 2.52 3.21 2.68 3.61 5.56 4.77 -8.71%
P/EPS 20.43 20.87 28.81 61.67 30.89 35.95 26.69 -4.35%
EY 4.89 4.79 3.47 1.62 3.24 2.78 3.75 4.52%
DY 1.77 2.33 1.44 2.12 0.17 1.08 0.09 64.25%
P/NAPS 2.09 1.72 2.46 1.76 2.24 3.65 3.51 -8.27%

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