[KAWAN] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 136.14%
YoY- 23.58%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 97,015 81,633 75,120 60,722 53,003 50,521 46,124 13.17%
PBT 17,781 17,437 12,607 9,725 7,860 7,801 8,622 12.80%
Tax -4,240 -4,616 -3,013 -2,284 -1,859 -2,003 -2,164 11.85%
NP 13,541 12,821 9,594 7,441 6,001 5,798 6,458 13.12%
-
NP to SH 13,541 12,824 9,578 7,422 6,006 5,810 6,462 13.10%
-
Tax Rate 23.85% 26.47% 23.90% 23.49% 23.65% 25.68% 25.10% -
Total Cost 83,474 68,812 65,526 53,281 47,002 44,723 39,666 13.18%
-
Net Worth 237,882 185,796 138,899 126,101 112,687 98,433 86,792 18.28%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 571 - 652 - - - - -
Div Payout % 4.22% - 6.81% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 237,882 185,796 138,899 126,101 112,687 98,433 86,792 18.28%
NOSH 228,733 201,952 120,781 120,097 119,880 120,041 120,111 11.32%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.96% 15.71% 12.77% 12.25% 11.32% 11.48% 14.00% -
ROE 5.69% 6.90% 6.90% 5.89% 5.33% 5.90% 7.45% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 42.41 40.42 62.19 50.56 44.21 42.09 38.40 1.66%
EPS 5.92 6.35 7.93 6.18 5.01 4.84 5.38 1.60%
DPS 0.25 0.00 0.54 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.92 1.15 1.05 0.94 0.82 0.7226 6.25%
Adjusted Per Share Value based on latest NOSH - 119,859
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.66 22.43 20.64 16.69 14.56 13.88 12.67 13.18%
EPS 3.72 3.52 2.63 2.04 1.65 1.60 1.78 13.05%
DPS 0.16 0.00 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.6537 0.5106 0.3817 0.3465 0.3097 0.2705 0.2385 18.28%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.65 2.42 2.15 0.925 0.94 0.78 0.90 -
P/RPS 8.61 5.99 3.46 1.83 2.13 1.85 2.34 24.22%
P/EPS 61.66 38.11 27.11 14.97 18.76 16.12 16.73 24.26%
EY 1.62 2.62 3.69 6.68 5.33 6.21 5.98 -19.54%
DY 0.07 0.00 0.25 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 2.63 1.87 0.88 1.00 0.95 1.25 18.75%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 28/08/14 26/08/13 27/08/12 22/08/11 23/08/10 -
Price 3.28 2.48 2.50 0.94 0.87 0.89 0.93 -
P/RPS 7.73 6.14 4.02 1.86 1.97 2.11 2.42 21.33%
P/EPS 55.41 39.06 31.53 15.21 17.37 18.39 17.29 21.40%
EY 1.80 2.56 3.17 6.57 5.76 5.44 5.78 -17.65%
DY 0.08 0.00 0.22 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 2.70 2.17 0.90 0.93 1.09 1.29 16.02%

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