[KAWAN] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 44.69%
YoY- 30.81%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 82,322 75,990 70,434 67,289 55,749 45,246 38,957 13.26%
PBT 11,384 12,111 14,281 13,375 8,650 7,053 7,893 6.28%
Tax -2,660 -3,239 -4,057 -4,067 -1,510 -432 -1,549 9.42%
NP 8,724 8,872 10,224 9,308 7,140 6,621 6,344 5.44%
-
NP to SH 8,746 8,859 10,228 9,340 7,140 6,621 6,344 5.49%
-
Tax Rate 23.37% 26.74% 28.41% 30.41% 17.46% 6.13% 19.62% -
Total Cost 73,598 67,118 60,210 57,981 48,609 38,625 32,613 14.51%
-
Net Worth 113,973 103,234 89,987 79,233 68,170 59,173 52,800 13.66%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 1,999 - -
Div Payout % - - - - - 30.19% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 113,973 103,234 89,987 79,233 68,170 59,173 52,800 13.66%
NOSH 119,972 120,040 120,046 120,051 119,597 79,963 80,000 6.98%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.60% 11.68% 14.52% 13.83% 12.81% 14.63% 16.28% -
ROE 7.67% 8.58% 11.37% 11.79% 10.47% 11.19% 12.02% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 68.62 63.30 58.67 56.05 46.61 56.58 48.70 5.87%
EPS 7.29 7.38 8.52 7.78 5.97 8.28 7.93 -1.39%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.95 0.86 0.7496 0.66 0.57 0.74 0.66 6.25%
Adjusted Per Share Value based on latest NOSH - 120,208
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.62 20.88 19.35 18.49 15.32 12.43 10.71 13.25%
EPS 2.40 2.43 2.81 2.57 1.96 1.82 1.74 5.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.55 0.00 -
NAPS 0.3132 0.2837 0.2473 0.2177 0.1873 0.1626 0.1451 13.66%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.88 0.85 1.00 0.79 0.33 0.70 0.67 -
P/RPS 1.28 1.34 1.70 1.41 0.71 1.24 1.38 -1.24%
P/EPS 12.07 11.52 11.74 10.15 5.53 8.45 8.45 6.11%
EY 8.28 8.68 8.52 9.85 18.09 11.83 11.84 -5.78%
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.93 0.99 1.33 1.20 0.58 0.95 1.02 -1.52%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 21/11/11 23/11/10 23/11/09 13/11/08 19/11/07 22/11/06 -
Price 1.04 0.92 0.93 0.98 0.31 0.75 0.65 -
P/RPS 1.52 1.45 1.59 1.75 0.67 1.33 1.33 2.24%
P/EPS 14.27 12.47 10.92 12.60 5.19 9.06 8.20 9.66%
EY 7.01 8.02 9.16 7.94 19.26 11.04 12.20 -8.81%
DY 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 1.09 1.07 1.24 1.48 0.54 1.01 0.98 1.78%

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