[KAWAN] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 87.64%
YoY- 42.65%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 44,289 40,749 32,382 29,409 24,651 22,910 22,652 11.81%
PBT 10,094 7,162 5,637 5,160 3,825 4,153 4,679 13.66%
Tax -2,827 -1,756 -1,333 -1,239 -1,019 -897 -1,167 15.88%
NP 7,267 5,406 4,304 3,921 2,806 3,256 3,512 12.87%
-
NP to SH 7,269 5,401 4,279 3,903 2,736 3,256 3,541 12.72%
-
Tax Rate 28.01% 24.52% 23.65% 24.01% 26.64% 21.60% 24.94% -
Total Cost 37,022 35,343 28,078 25,488 21,845 19,654 19,140 11.61%
-
Net Worth 185,763 138,951 125,852 112,886 98,399 86,818 76,821 15.84%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 185,763 138,951 125,852 112,886 98,399 86,818 76,821 15.84%
NOSH 201,916 120,827 119,859 120,092 120,000 120,147 120,033 9.05%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 16.41% 13.27% 13.29% 13.33% 11.38% 14.21% 15.50% -
ROE 3.91% 3.89% 3.40% 3.46% 2.78% 3.75% 4.61% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 21.93 33.72 27.02 24.49 20.54 19.07 18.87 2.53%
EPS 3.60 4.47 3.57 3.25 2.28 2.71 2.95 3.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.15 1.05 0.94 0.82 0.7226 0.64 6.23%
Adjusted Per Share Value based on latest NOSH - 120,092
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 12.17 11.20 8.90 8.08 6.77 6.30 6.22 11.83%
EPS 2.00 1.48 1.18 1.07 0.75 0.89 0.97 12.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5105 0.3818 0.3458 0.3102 0.2704 0.2386 0.2111 15.84%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.42 2.15 0.925 0.94 0.78 0.90 0.43 -
P/RPS 11.03 6.38 3.42 3.84 3.80 4.72 2.28 30.03%
P/EPS 67.22 48.10 25.91 28.92 34.21 33.21 14.58 28.99%
EY 1.49 2.08 3.86 3.46 2.92 3.01 6.86 -22.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.87 0.88 1.00 0.95 1.25 0.67 25.58%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 28/08/14 26/08/13 27/08/12 22/08/11 23/08/10 17/08/09 -
Price 2.48 2.50 0.94 0.87 0.89 0.93 0.53 -
P/RPS 11.31 7.41 3.48 3.55 4.33 4.88 2.81 26.10%
P/EPS 68.89 55.93 26.33 26.77 39.04 34.32 17.97 25.09%
EY 1.45 1.79 3.80 3.74 2.56 2.91 5.57 -20.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.17 0.90 0.93 1.09 1.29 0.83 21.71%

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