[KAWAN] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 129.25%
YoY- 29.05%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 102,613 97,015 81,633 75,120 60,722 53,003 50,521 12.52%
PBT 18,235 17,781 17,437 12,607 9,725 7,860 7,801 15.18%
Tax -3,824 -4,240 -4,616 -3,013 -2,284 -1,859 -2,003 11.36%
NP 14,411 13,541 12,821 9,594 7,441 6,001 5,798 16.37%
-
NP to SH 14,441 13,541 12,824 9,578 7,422 6,006 5,810 16.37%
-
Tax Rate 20.97% 23.85% 26.47% 23.90% 23.49% 23.65% 25.68% -
Total Cost 88,202 83,474 68,812 65,526 53,281 47,002 44,723 11.97%
-
Net Worth 296,363 237,882 185,796 138,899 126,101 112,687 98,433 20.14%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 6,735 571 - 652 - - - -
Div Payout % 46.64% 4.22% - 6.81% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 296,363 237,882 185,796 138,899 126,101 112,687 98,433 20.14%
NOSH 269,421 228,733 201,952 120,781 120,097 119,880 120,041 14.40%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 14.04% 13.96% 15.71% 12.77% 12.25% 11.32% 11.48% -
ROE 4.87% 5.69% 6.90% 6.90% 5.89% 5.33% 5.90% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 38.09 42.41 40.42 62.19 50.56 44.21 42.09 -1.64%
EPS 5.36 5.92 6.35 7.93 6.18 5.01 4.84 1.71%
DPS 2.50 0.25 0.00 0.54 0.00 0.00 0.00 -
NAPS 1.10 1.04 0.92 1.15 1.05 0.94 0.82 5.01%
Adjusted Per Share Value based on latest NOSH - 120,827
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 28.20 26.66 22.43 20.64 16.69 14.56 13.88 12.52%
EPS 3.97 3.72 3.52 2.63 2.04 1.65 1.60 16.33%
DPS 1.85 0.16 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.8144 0.6537 0.5106 0.3817 0.3465 0.3097 0.2705 20.14%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.95 3.65 2.42 2.15 0.925 0.94 0.78 -
P/RPS 13.00 8.61 5.99 3.46 1.83 2.13 1.85 38.35%
P/EPS 92.35 61.66 38.11 27.11 14.97 18.76 16.12 33.73%
EY 1.08 1.62 2.62 3.69 6.68 5.33 6.21 -25.26%
DY 0.51 0.07 0.00 0.25 0.00 0.00 0.00 -
P/NAPS 4.50 3.51 2.63 1.87 0.88 1.00 0.95 29.56%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 18/08/17 24/08/16 24/08/15 28/08/14 26/08/13 27/08/12 22/08/11 -
Price 4.70 3.28 2.48 2.50 0.94 0.87 0.89 -
P/RPS 12.34 7.73 6.14 4.02 1.86 1.97 2.11 34.19%
P/EPS 87.69 55.41 39.06 31.53 15.21 17.37 18.39 29.70%
EY 1.14 1.80 2.56 3.17 6.57 5.76 5.44 -22.91%
DY 0.53 0.08 0.00 0.22 0.00 0.00 0.00 -
P/NAPS 4.27 3.15 2.70 2.17 0.90 0.93 1.09 25.52%

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