[KAWAN] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 3.69%
YoY- 19.43%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 186,948 165,773 149,524 126,426 110,226 104,027 92,188 12.49%
PBT 41,540 40,121 26,285 20,645 16,881 18,117 17,810 15.14%
Tax -8,558 -8,094 -5,356 -4,484 -3,350 -3,909 -3,651 15.24%
NP 32,982 32,027 20,929 16,161 13,531 14,208 14,159 15.12%
-
NP to SH 32,982 32,027 20,908 16,176 13,544 14,206 14,163 15.11%
-
Tax Rate 20.60% 20.17% 20.38% 21.72% 19.84% 21.58% 20.50% -
Total Cost 153,966 133,746 128,595 110,265 96,695 89,819 78,029 11.98%
-
Net Worth 268,930 201,513 107,105 135,600 118,791 107,984 93,640 19.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,494 - - - - - - -
Div Payout % 4.53% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 268,930 201,513 107,105 135,600 118,791 107,984 93,640 19.20%
NOSH 269,639 195,644 126,006 120,000 119,991 119,983 120,052 14.42%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 17.64% 19.32% 14.00% 12.78% 12.28% 13.66% 15.36% -
ROE 12.26% 15.89% 19.52% 11.93% 11.40% 13.16% 15.12% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 75.08 84.73 118.66 105.35 91.86 86.70 76.79 -0.37%
EPS 9.17 16.37 11.51 13.48 11.29 11.84 11.80 -4.11%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.03 0.85 1.13 0.99 0.90 0.78 5.56%
Adjusted Per Share Value based on latest NOSH - 119,999
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 51.35 45.54 41.07 34.73 30.28 28.58 25.32 12.49%
EPS 9.06 8.80 5.74 4.44 3.72 3.90 3.89 15.11%
DPS 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7387 0.5536 0.2942 0.3725 0.3263 0.2966 0.2572 19.20%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.80 3.59 1.40 1.39 0.87 1.00 1.33 -
P/RPS 5.06 4.24 1.18 1.32 0.95 1.15 1.73 19.56%
P/EPS 28.69 21.93 8.44 10.31 7.71 8.45 11.27 16.83%
EY 3.49 4.56 11.85 9.70 12.97 11.84 8.87 -14.38%
DY 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 3.49 1.65 1.23 0.88 1.11 1.71 12.77%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 29/02/16 26/02/15 27/02/14 28/02/13 28/02/12 28/02/11 -
Price 4.41 3.65 1.60 1.85 0.85 0.90 0.90 -
P/RPS 5.87 4.31 1.35 1.76 0.93 1.04 1.17 30.80%
P/EPS 33.29 22.30 9.64 13.72 7.53 7.60 7.63 27.80%
EY 3.00 4.48 10.37 7.29 13.28 13.16 13.11 -21.77%
DY 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 3.54 1.88 1.64 0.86 1.00 1.15 23.47%

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