[KAWAN] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 68.68%
YoY- 112.46%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 48,499 47,710 47,315 43,209 38,226 33,677 29,319 8.74%
PBT 7,934 10,834 14,112 14,920 7,125 5,621 3,524 14.47%
Tax -838 -2,030 -1,864 -2,563 -1,350 -1,348 -801 0.75%
NP 7,096 8,804 12,248 12,357 5,775 4,273 2,723 17.29%
-
NP to SH 7,096 8,814 12,248 12,261 5,771 4,278 2,739 17.18%
-
Tax Rate 10.56% 18.74% 13.21% 17.18% 18.95% 23.98% 22.73% -
Total Cost 41,403 38,906 35,067 30,852 32,451 29,404 26,596 7.65%
-
Net Worth 316,377 305,591 261,503 193,796 147,008 130,616 114,124 18.51%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 316,377 305,591 261,503 193,796 147,008 130,616 114,124 18.51%
NOSH 359,519 359,519 269,639 191,877 121,494 119,831 120,131 20.03%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 14.63% 18.45% 25.89% 28.60% 15.11% 12.69% 9.29% -
ROE 2.24% 2.88% 4.68% 6.33% 3.93% 3.28% 2.40% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.49 13.27 19.54 22.52 31.46 28.10 24.41 -9.40%
EPS 1.97 2.45 5.06 6.39 4.75 3.57 2.28 -2.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 1.08 1.01 1.21 1.09 0.95 -1.26%
Adjusted Per Share Value based on latest NOSH - 191,877
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.32 13.11 13.00 11.87 10.50 9.25 8.05 8.75%
EPS 1.95 2.42 3.36 3.37 1.59 1.18 0.75 17.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8691 0.8395 0.7183 0.5324 0.4038 0.3588 0.3135 18.51%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.20 3.41 3.79 2.42 2.37 1.05 0.88 -
P/RPS 16.31 25.70 19.40 10.75 7.53 3.74 3.61 28.56%
P/EPS 111.46 139.09 74.93 37.87 49.89 29.41 38.60 19.32%
EY 0.90 0.72 1.33 2.64 2.00 3.40 2.59 -16.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 4.01 3.51 2.40 1.96 0.96 0.93 17.90%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 21/11/17 25/11/16 26/11/15 24/11/14 25/11/13 26/11/12 -
Price 1.97 3.10 3.79 2.80 2.21 1.13 1.04 -
P/RPS 14.60 23.36 19.40 12.43 7.02 4.02 4.26 22.77%
P/EPS 99.81 126.45 74.93 43.82 46.53 31.65 45.61 13.93%
EY 1.00 0.79 1.33 2.28 2.15 3.16 2.19 -12.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 3.65 3.51 2.77 1.83 1.04 1.09 12.74%

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