[KAWAN] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 20.27%
YoY- 0.3%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 149,524 126,426 110,226 104,027 92,188 87,635 75,225 12.12%
PBT 26,285 20,645 16,881 18,117 17,810 17,745 12,102 13.79%
Tax -5,356 -4,484 -3,350 -3,909 -3,651 -4,181 -2,625 12.61%
NP 20,929 16,161 13,531 14,208 14,159 13,564 9,477 14.10%
-
NP to SH 20,908 16,176 13,544 14,206 14,163 13,575 9,492 14.05%
-
Tax Rate 20.38% 21.72% 19.84% 21.58% 20.50% 23.56% 21.69% -
Total Cost 128,595 110,265 96,695 89,819 78,029 74,071 65,748 11.82%
-
Net Worth 107,105 135,600 118,791 107,984 93,640 82,751 69,599 7.44%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - 1,679 -
Div Payout % - - - - - - 17.70% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 107,105 135,600 118,791 107,984 93,640 82,751 69,599 7.44%
NOSH 126,006 120,000 119,991 119,983 120,052 119,929 120,000 0.81%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 14.00% 12.78% 12.28% 13.66% 15.36% 15.48% 12.60% -
ROE 19.52% 11.93% 11.40% 13.16% 15.12% 16.40% 13.64% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 118.66 105.35 91.86 86.70 76.79 73.07 62.69 11.21%
EPS 11.51 13.48 11.29 11.84 11.80 11.31 7.91 6.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
NAPS 0.85 1.13 0.99 0.90 0.78 0.69 0.58 6.57%
Adjusted Per Share Value based on latest NOSH - 119,887
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 41.09 34.74 30.29 28.59 25.33 24.08 20.67 12.12%
EPS 5.75 4.45 3.72 3.90 3.89 3.73 2.61 14.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.2943 0.3726 0.3264 0.2967 0.2573 0.2274 0.1913 7.43%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.40 1.39 0.87 1.00 1.33 0.86 0.30 -
P/RPS 1.18 1.32 0.95 1.15 1.73 1.18 0.48 16.16%
P/EPS 8.44 10.31 7.71 8.45 11.27 7.60 3.79 14.26%
EY 11.85 9.70 12.97 11.84 8.87 13.16 26.37 -12.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.67 -
P/NAPS 1.65 1.23 0.88 1.11 1.71 1.25 0.52 21.21%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 28/02/13 28/02/12 28/02/11 25/02/10 26/02/09 -
Price 1.60 1.85 0.85 0.90 0.90 0.77 0.53 -
P/RPS 1.35 1.76 0.93 1.04 1.17 1.05 0.85 8.01%
P/EPS 9.64 13.72 7.53 7.60 7.63 6.80 6.70 6.24%
EY 10.37 7.29 13.28 13.16 13.11 14.70 14.92 -5.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.64 -
P/NAPS 1.88 1.64 0.86 1.00 1.15 1.12 0.91 12.84%

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