[KAWAN] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 36.14%
YoY- 9.63%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 55,509 44,289 40,749 32,382 29,409 24,651 22,910 15.87%
PBT 12,153 10,094 7,162 5,637 5,160 3,825 4,153 19.57%
Tax -2,978 -2,827 -1,756 -1,333 -1,239 -1,019 -897 22.11%
NP 9,175 7,267 5,406 4,304 3,921 2,806 3,256 18.82%
-
NP to SH 9,175 7,269 5,401 4,279 3,903 2,736 3,256 18.82%
-
Tax Rate 24.50% 28.01% 24.52% 23.65% 24.01% 26.64% 21.60% -
Total Cost 46,334 37,022 35,343 28,078 25,488 21,845 19,654 15.35%
-
Net Worth 237,955 185,763 138,951 125,852 112,886 98,399 86,818 18.28%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 237,955 185,763 138,951 125,852 112,886 98,399 86,818 18.28%
NOSH 228,802 201,916 120,827 119,859 120,092 120,000 120,147 11.32%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 16.53% 16.41% 13.27% 13.29% 13.33% 11.38% 14.21% -
ROE 3.86% 3.91% 3.89% 3.40% 3.46% 2.78% 3.75% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 24.26 21.93 33.72 27.02 24.49 20.54 19.07 4.08%
EPS 4.01 3.60 4.47 3.57 3.25 2.28 2.71 6.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.92 1.15 1.05 0.94 0.82 0.7226 6.25%
Adjusted Per Share Value based on latest NOSH - 119,859
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 15.25 12.17 11.20 8.90 8.08 6.77 6.30 15.85%
EPS 2.52 2.00 1.48 1.18 1.07 0.75 0.89 18.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6539 0.5105 0.3818 0.3458 0.3102 0.2704 0.2386 18.27%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.65 2.42 2.15 0.925 0.94 0.78 0.90 -
P/RPS 15.04 11.03 6.38 3.42 3.84 3.80 4.72 21.28%
P/EPS 91.02 67.22 48.10 25.91 28.92 34.21 33.21 18.28%
EY 1.10 1.49 2.08 3.86 3.46 2.92 3.01 -15.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 2.63 1.87 0.88 1.00 0.95 1.25 18.75%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 28/08/14 26/08/13 27/08/12 22/08/11 23/08/10 -
Price 3.28 2.48 2.50 0.94 0.87 0.89 0.93 -
P/RPS 13.52 11.31 7.41 3.48 3.55 4.33 4.88 18.49%
P/EPS 81.80 68.89 55.93 26.33 26.77 39.04 34.32 15.56%
EY 1.22 1.45 1.79 3.80 3.74 2.56 2.91 -13.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 2.70 2.17 0.90 0.93 1.09 1.29 16.02%

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