[KAWAN] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 130.9%
YoY- 33.89%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 98,666 102,613 97,015 81,633 75,120 60,722 53,003 10.90%
PBT 11,935 18,235 17,781 17,437 12,607 9,725 7,860 7.20%
Tax -1,835 -3,824 -4,240 -4,616 -3,013 -2,284 -1,859 -0.21%
NP 10,100 14,411 13,541 12,821 9,594 7,441 6,001 9.06%
-
NP to SH 10,100 14,441 13,541 12,824 9,578 7,422 6,006 9.04%
-
Tax Rate 15.37% 20.97% 23.85% 26.47% 23.90% 23.49% 23.65% -
Total Cost 88,566 88,202 83,474 68,812 65,526 53,281 47,002 11.13%
-
Net Worth 309,186 296,363 237,882 185,796 138,899 126,101 112,687 18.31%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 8,987 6,735 571 - 652 - - -
Div Payout % 88.99% 46.64% 4.22% - 6.81% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 309,186 296,363 237,882 185,796 138,899 126,101 112,687 18.31%
NOSH 359,519 269,421 228,733 201,952 120,781 120,097 119,880 20.07%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 10.24% 14.04% 13.96% 15.71% 12.77% 12.25% 11.32% -
ROE 3.27% 4.87% 5.69% 6.90% 6.90% 5.89% 5.33% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.44 38.09 42.41 40.42 62.19 50.56 44.21 -7.63%
EPS 2.81 5.36 5.92 6.35 7.93 6.18 5.01 -9.18%
DPS 2.50 2.50 0.25 0.00 0.54 0.00 0.00 -
NAPS 0.86 1.10 1.04 0.92 1.15 1.05 0.94 -1.47%
Adjusted Per Share Value based on latest NOSH - 201,916
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.11 28.20 26.66 22.43 20.64 16.69 14.56 10.91%
EPS 2.78 3.97 3.72 3.52 2.63 2.04 1.65 9.07%
DPS 2.47 1.85 0.16 0.00 0.18 0.00 0.00 -
NAPS 0.8496 0.8144 0.6537 0.5106 0.3817 0.3465 0.3097 18.30%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.40 4.95 3.65 2.42 2.15 0.925 0.94 -
P/RPS 8.75 13.00 8.61 5.99 3.46 1.83 2.13 26.53%
P/EPS 85.43 92.35 61.66 38.11 27.11 14.97 18.76 28.72%
EY 1.17 1.08 1.62 2.62 3.69 6.68 5.33 -22.32%
DY 1.04 0.51 0.07 0.00 0.25 0.00 0.00 -
P/NAPS 2.79 4.50 3.51 2.63 1.87 0.88 1.00 18.64%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 18/08/17 24/08/16 24/08/15 28/08/14 26/08/13 27/08/12 -
Price 2.45 4.70 3.28 2.48 2.50 0.94 0.87 -
P/RPS 8.93 12.34 7.73 6.14 4.02 1.86 1.97 28.63%
P/EPS 87.21 87.69 55.41 39.06 31.53 15.21 17.37 30.84%
EY 1.15 1.14 1.80 2.56 3.17 6.57 5.76 -23.54%
DY 1.02 0.53 0.08 0.00 0.22 0.00 0.00 -
P/NAPS 2.85 4.27 3.15 2.70 2.17 0.90 0.93 20.51%

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