[KAWAN] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -85.36%
YoY- -32.34%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 37,343 34,370 28,340 23,594 25,870 23,214 20,978 10.08%
PBT 7,343 5,445 4,088 2,700 3,977 4,469 3,878 11.22%
Tax -1,789 -1,257 -952 -620 -985 -1,268 -975 10.64%
NP 5,554 4,188 3,136 2,080 2,992 3,201 2,903 11.41%
-
NP to SH 5,554 4,178 3,143 2,080 3,074 3,206 2,914 11.34%
-
Tax Rate 24.36% 23.09% 23.29% 22.96% 24.77% 28.37% 25.14% -
Total Cost 31,789 30,182 25,204 21,514 22,878 20,013 18,075 9.86%
-
Net Worth 158,946 133,263 122,361 108,160 97,263 83,836 73,149 13.80%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 3,653 6,483 - - - 1,681 - -
Div Payout % 65.79% 155.17% - - - 52.43% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 158,946 133,263 122,361 108,160 97,263 83,836 73,149 13.80%
NOSH 182,697 120,057 119,961 118,857 120,078 120,074 119,917 7.26%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.87% 12.19% 11.07% 8.82% 11.57% 13.79% 13.84% -
ROE 3.49% 3.14% 2.57% 1.92% 3.16% 3.82% 3.98% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 20.44 28.63 23.62 19.85 21.54 19.33 17.49 2.63%
EPS 3.04 3.48 2.62 1.75 2.56 2.67 2.43 3.80%
DPS 2.00 5.40 0.00 0.00 0.00 1.40 0.00 -
NAPS 0.87 1.11 1.02 0.91 0.81 0.6982 0.61 6.09%
Adjusted Per Share Value based on latest NOSH - 118,857
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 10.26 9.44 7.78 6.48 7.11 6.38 5.76 10.09%
EPS 1.53 1.15 0.86 0.57 0.84 0.88 0.80 11.40%
DPS 1.00 1.78 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.4366 0.3661 0.3361 0.2971 0.2672 0.2303 0.2009 13.80%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.80 1.90 0.83 0.88 0.88 0.80 0.52 -
P/RPS 8.81 6.64 3.51 4.43 4.08 4.14 2.97 19.85%
P/EPS 59.21 54.60 31.68 50.29 34.38 29.96 21.40 18.47%
EY 1.69 1.83 3.16 1.99 2.91 3.34 4.67 -15.57%
DY 1.11 2.84 0.00 0.00 0.00 1.75 0.00 -
P/NAPS 2.07 1.71 0.81 0.97 1.09 1.15 0.85 15.98%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 30/05/13 30/05/12 28/04/11 31/05/10 26/05/09 -
Price 1.84 1.84 0.905 0.94 0.95 0.80 0.47 -
P/RPS 9.00 6.43 3.83 4.74 4.41 4.14 2.69 22.28%
P/EPS 60.53 52.87 34.54 53.71 37.11 29.96 19.34 20.93%
EY 1.65 1.89 2.90 1.86 2.69 3.34 5.17 -17.32%
DY 1.09 2.93 0.00 0.00 0.00 1.75 0.00 -
P/NAPS 2.11 1.66 0.89 1.03 1.17 1.15 0.77 18.28%

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