[KAWAN] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 94.5%
YoY- 7.84%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 75,990 70,434 67,289 55,749 45,246 38,957 14,839 31.27%
PBT 12,111 14,281 13,375 8,650 7,053 7,893 4,251 19.05%
Tax -3,239 -4,057 -4,067 -1,510 -432 -1,549 -321 46.97%
NP 8,872 10,224 9,308 7,140 6,621 6,344 3,930 14.52%
-
NP to SH 8,859 10,228 9,340 7,140 6,621 6,344 3,930 14.49%
-
Tax Rate 26.74% 28.41% 30.41% 17.46% 6.13% 19.62% 7.55% -
Total Cost 67,118 60,210 57,981 48,609 38,625 32,613 10,909 35.34%
-
Net Worth 103,234 89,987 79,233 68,170 59,173 52,800 19,716 31.75%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 1,999 - - -
Div Payout % - - - - 30.19% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 103,234 89,987 79,233 68,170 59,173 52,800 19,716 31.75%
NOSH 120,040 120,046 120,051 119,597 79,963 80,000 33,418 23.74%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.68% 14.52% 13.83% 12.81% 14.63% 16.28% 26.48% -
ROE 8.58% 11.37% 11.79% 10.47% 11.19% 12.02% 19.93% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 63.30 58.67 56.05 46.61 56.58 48.70 44.40 6.08%
EPS 7.38 8.52 7.78 5.97 8.28 7.93 11.76 -7.46%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.86 0.7496 0.66 0.57 0.74 0.66 0.59 6.47%
Adjusted Per Share Value based on latest NOSH - 119,415
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 20.88 19.35 18.49 15.32 12.43 10.71 4.08 31.25%
EPS 2.43 2.81 2.57 1.96 1.82 1.74 1.08 14.46%
DPS 0.00 0.00 0.00 0.00 0.55 0.00 0.00 -
NAPS 0.2837 0.2473 0.2177 0.1873 0.1626 0.1451 0.0542 31.75%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.85 1.00 0.79 0.33 0.70 0.67 0.68 -
P/RPS 1.34 1.70 1.41 0.71 1.24 1.38 1.53 -2.18%
P/EPS 11.52 11.74 10.15 5.53 8.45 8.45 5.78 12.17%
EY 8.68 8.52 9.85 18.09 11.83 11.84 17.29 -10.84%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.99 1.33 1.20 0.58 0.95 1.02 1.15 -2.46%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 23/11/10 23/11/09 13/11/08 19/11/07 22/11/06 25/11/05 -
Price 0.92 0.93 0.98 0.31 0.75 0.65 0.69 -
P/RPS 1.45 1.59 1.75 0.67 1.33 1.33 1.55 -1.10%
P/EPS 12.47 10.92 12.60 5.19 9.06 8.20 5.87 13.37%
EY 8.02 9.16 7.94 19.26 11.04 12.20 17.04 -11.79%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 1.07 1.24 1.48 0.54 1.01 0.98 1.17 -1.47%

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