[KAWAN] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -78.3%
YoY- -4.12%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 34,370 28,340 23,594 25,870 23,214 20,978 15,456 14.24%
PBT 5,445 4,088 2,700 3,977 4,469 3,878 1,599 22.64%
Tax -1,257 -952 -620 -985 -1,268 -975 -232 32.51%
NP 4,188 3,136 2,080 2,992 3,201 2,903 1,367 20.50%
-
NP to SH 4,178 3,143 2,080 3,074 3,206 2,914 1,367 20.45%
-
Tax Rate 23.09% 23.29% 22.96% 24.77% 28.37% 25.14% 14.51% -
Total Cost 30,182 25,204 21,514 22,878 20,013 18,075 14,089 13.53%
-
Net Worth 133,263 122,361 108,160 97,263 83,836 73,149 61,554 13.73%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 6,483 - - - 1,681 - - -
Div Payout % 155.17% - - - 52.43% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 133,263 122,361 108,160 97,263 83,836 73,149 61,554 13.73%
NOSH 120,057 119,961 118,857 120,078 120,074 119,917 79,941 7.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 12.19% 11.07% 8.82% 11.57% 13.79% 13.84% 8.84% -
ROE 3.14% 2.57% 1.92% 3.16% 3.82% 3.98% 2.22% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 28.63 23.62 19.85 21.54 19.33 17.49 19.33 6.76%
EPS 3.48 2.62 1.75 2.56 2.67 2.43 1.71 12.56%
DPS 5.40 0.00 0.00 0.00 1.40 0.00 0.00 -
NAPS 1.11 1.02 0.91 0.81 0.6982 0.61 0.77 6.28%
Adjusted Per Share Value based on latest NOSH - 120,078
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.44 7.79 6.48 7.11 6.38 5.76 4.25 14.21%
EPS 1.15 0.86 0.57 0.84 0.88 0.80 0.38 20.25%
DPS 1.78 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.3662 0.3362 0.2972 0.2673 0.2304 0.201 0.1691 13.73%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.90 0.83 0.88 0.88 0.80 0.52 0.66 -
P/RPS 6.64 3.51 4.43 4.08 4.14 2.97 3.41 11.74%
P/EPS 54.60 31.68 50.29 34.38 29.96 21.40 38.60 5.94%
EY 1.83 3.16 1.99 2.91 3.34 4.67 2.59 -5.62%
DY 2.84 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 1.71 0.81 0.97 1.09 1.15 0.85 0.86 12.13%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 30/05/13 30/05/12 28/04/11 31/05/10 26/05/09 15/05/08 -
Price 1.84 0.905 0.94 0.95 0.80 0.47 0.63 -
P/RPS 6.43 3.83 4.74 4.41 4.14 2.69 3.26 11.98%
P/EPS 52.87 34.54 53.71 37.11 29.96 19.34 36.84 6.20%
EY 1.89 2.90 1.86 2.69 3.34 5.17 2.71 -5.82%
DY 2.93 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 1.66 0.89 1.03 1.17 1.15 0.77 0.82 12.46%

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