[KAWAN] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 22.8%
YoY- 113.17%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 94,376 103,480 92,856 83,912 61,824 57,308 49,756 11.24%
PBT 10,800 15,908 17,876 15,512 6,396 9,088 10,092 1.13%
Tax -2,480 -3,940 -5,072 -3,900 -928 -1,724 -2,024 3.44%
NP 8,320 11,968 12,804 11,612 5,468 7,364 8,068 0.51%
-
NP to SH 8,320 12,296 12,824 11,656 5,468 7,364 8,068 0.51%
-
Tax Rate 22.96% 24.77% 28.37% 25.14% 14.51% 18.97% 20.06% -
Total Cost 86,056 91,512 80,052 72,300 56,356 49,944 41,688 12.82%
-
Net Worth 108,160 97,263 83,836 73,149 61,554 55,230 50,424 13.55%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 6,724 - - - - -
Div Payout % - - 52.43% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 108,160 97,263 83,836 73,149 61,554 55,230 50,424 13.55%
NOSH 118,857 120,078 120,074 119,917 79,941 80,043 80,039 6.80%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.82% 11.57% 13.79% 13.84% 8.84% 12.85% 16.22% -
ROE 7.69% 12.64% 15.30% 15.93% 8.88% 13.33% 16.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 79.40 86.18 77.33 69.97 77.34 71.60 62.16 4.16%
EPS 7.00 10.24 10.68 9.72 6.84 9.20 10.08 -5.89%
DPS 0.00 0.00 5.60 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.81 0.6982 0.61 0.77 0.69 0.63 6.31%
Adjusted Per Share Value based on latest NOSH - 119,917
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 25.92 28.43 25.51 23.05 16.98 15.74 13.67 11.24%
EPS 2.29 3.38 3.52 3.20 1.50 2.02 2.22 0.51%
DPS 0.00 0.00 1.85 0.00 0.00 0.00 0.00 -
NAPS 0.2971 0.2672 0.2303 0.2009 0.1691 0.1517 0.1385 13.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.88 0.88 0.80 0.52 0.66 0.68 0.70 -
P/RPS 1.11 1.02 1.03 0.74 0.85 0.95 1.13 -0.29%
P/EPS 12.57 8.59 7.49 5.35 9.65 7.39 6.94 10.39%
EY 7.95 11.64 13.35 18.69 10.36 13.53 14.40 -9.41%
DY 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.09 1.15 0.85 0.86 0.99 1.11 -2.21%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 28/04/11 31/05/10 26/05/09 15/05/08 24/05/07 31/05/06 -
Price 0.94 0.95 0.80 0.47 0.63 0.73 0.63 -
P/RPS 1.18 1.10 1.03 0.67 0.81 1.02 1.01 2.62%
P/EPS 13.43 9.28 7.49 4.84 9.21 7.93 6.25 13.58%
EY 7.45 10.78 13.35 20.68 10.86 12.60 16.00 -11.95%
DY 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.17 1.15 0.77 0.82 1.06 1.00 0.49%

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