[KAWAN] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -7.18%
YoY- 51.11%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 166,024 149,372 137,480 113,360 94,376 103,480 92,856 10.15%
PBT 22,512 29,372 21,780 16,352 10,800 15,908 17,876 3.91%
Tax -5,052 -7,156 -5,028 -3,808 -2,480 -3,940 -5,072 -0.06%
NP 17,460 22,216 16,752 12,544 8,320 11,968 12,804 5.30%
-
NP to SH 17,460 22,216 16,712 12,572 8,320 12,296 12,824 5.27%
-
Tax Rate 22.44% 24.36% 23.09% 23.29% 22.96% 24.77% 28.37% -
Total Cost 148,564 127,156 120,728 100,816 86,056 91,512 80,052 10.84%
-
Net Worth 220,454 158,946 133,263 122,361 108,160 97,263 83,836 17.46%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 2,204 14,615 25,932 - - - 6,724 -16.95%
Div Payout % 12.63% 65.79% 155.17% - - - 52.43% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 220,454 158,946 133,263 122,361 108,160 97,263 83,836 17.46%
NOSH 220,454 182,697 120,057 119,961 118,857 120,078 120,074 10.64%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.52% 14.87% 12.19% 11.07% 8.82% 11.57% 13.79% -
ROE 7.92% 13.98% 12.54% 10.27% 7.69% 12.64% 15.30% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 75.31 81.76 114.51 94.50 79.40 86.18 77.33 -0.43%
EPS 7.92 12.16 13.92 10.48 7.00 10.24 10.68 -4.85%
DPS 1.00 8.00 21.60 0.00 0.00 0.00 5.60 -24.93%
NAPS 1.00 0.87 1.11 1.02 0.91 0.81 0.6982 6.16%
Adjusted Per Share Value based on latest NOSH - 119,961
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 45.62 41.05 37.78 31.15 25.93 28.44 25.52 10.15%
EPS 4.80 6.10 4.59 3.45 2.29 3.38 3.52 5.30%
DPS 0.61 4.02 7.13 0.00 0.00 0.00 1.85 -16.86%
NAPS 0.6058 0.4368 0.3662 0.3362 0.2972 0.2673 0.2304 17.46%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.47 1.80 1.90 0.83 0.88 0.88 0.80 -
P/RPS 4.61 2.20 1.66 0.88 1.11 1.02 1.03 28.34%
P/EPS 43.81 14.80 13.65 7.92 12.57 8.59 7.49 34.19%
EY 2.28 6.76 7.33 12.63 7.95 11.64 13.35 -25.49%
DY 0.29 4.44 11.37 0.00 0.00 0.00 7.00 -41.14%
P/NAPS 3.47 2.07 1.71 0.81 0.97 1.09 1.15 20.18%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 29/05/14 30/05/13 30/05/12 28/04/11 31/05/10 -
Price 3.00 1.84 1.84 0.905 0.94 0.95 0.80 -
P/RPS 3.98 2.25 1.61 0.96 1.18 1.10 1.03 25.24%
P/EPS 37.88 15.13 13.22 8.64 13.43 9.28 7.49 30.98%
EY 2.64 6.61 7.57 11.58 7.45 10.78 13.35 -23.65%
DY 0.33 4.35 11.74 0.00 0.00 0.00 7.00 -39.86%
P/NAPS 3.00 2.11 1.66 0.89 1.03 1.17 1.15 17.31%

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