[KAWAN] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1.56%
YoY- -8.05%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 32,382 29,409 24,651 22,910 22,652 17,954 13,784 15.28%
PBT 5,637 5,160 3,825 4,153 4,679 2,731 1,648 22.72%
Tax -1,333 -1,239 -1,019 -897 -1,167 -433 -178 39.83%
NP 4,304 3,921 2,806 3,256 3,512 2,298 1,470 19.58%
-
NP to SH 4,279 3,903 2,736 3,256 3,541 2,300 1,470 19.47%
-
Tax Rate 23.65% 24.01% 26.64% 21.60% 24.94% 15.85% 10.80% -
Total Cost 28,078 25,488 21,845 19,654 19,140 15,656 12,314 14.71%
-
Net Worth 125,852 112,886 98,399 86,818 76,821 64,687 56,722 14.19%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 125,852 112,886 98,399 86,818 76,821 64,687 56,722 14.19%
NOSH 119,859 120,092 120,000 120,147 120,033 79,861 79,891 6.98%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.29% 13.33% 11.38% 14.21% 15.50% 12.80% 10.66% -
ROE 3.40% 3.46% 2.78% 3.75% 4.61% 3.56% 2.59% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 27.02 24.49 20.54 19.07 18.87 22.48 17.25 7.75%
EPS 3.57 3.25 2.28 2.71 2.95 2.88 1.84 11.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.94 0.82 0.7226 0.64 0.81 0.71 6.73%
Adjusted Per Share Value based on latest NOSH - 120,147
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 8.90 8.08 6.77 6.30 6.22 4.93 3.79 15.27%
EPS 1.18 1.07 0.75 0.89 0.97 0.63 0.40 19.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3458 0.3102 0.2704 0.2386 0.2111 0.1778 0.1559 14.18%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.925 0.94 0.78 0.90 0.43 0.66 0.67 -
P/RPS 3.42 3.84 3.80 4.72 2.28 2.94 3.88 -2.07%
P/EPS 25.91 28.92 34.21 33.21 14.58 22.92 36.41 -5.50%
EY 3.86 3.46 2.92 3.01 6.86 4.36 2.75 5.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.00 0.95 1.25 0.67 0.81 0.94 -1.09%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 22/08/11 23/08/10 17/08/09 14/08/08 16/08/07 -
Price 0.94 0.87 0.89 0.93 0.53 0.40 0.65 -
P/RPS 3.48 3.55 4.33 4.88 2.81 1.78 3.77 -1.32%
P/EPS 26.33 26.77 39.04 34.32 17.97 13.89 35.33 -4.77%
EY 3.80 3.74 2.56 2.91 5.57 7.20 2.83 5.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.93 1.09 1.29 0.83 0.49 0.92 -0.36%

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