[KAWAN] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[KAWAN] KAWAN FOOD BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 92.21%
YoY- -21.63%
Quarter Report
Latest QR
Upcoming QR
KAWAN's Result
KAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 72,356 67,376 60,589 56,397 52,820 45,959 42,618 9.21%
PBT 8,343 11,469 6,645 6,535 10,199 6,985 9,646 -2.38%
Tax 329 -1,356 -425 -1,678 -3,962 -1,093 -2,453 -
NP 8,672 10,113 6,220 4,857 6,237 5,892 7,193 3.16%
-
NP to SH 8,655 10,082 6,397 4,888 6,237 5,852 7,193 3.13%
-
Tax Rate -3.94% 11.82% 6.40% 25.68% 38.85% 15.65% 25.43% -
Total Cost 63,684 57,263 54,369 51,540 46,583 40,067 35,425 10.26%
-
Net Worth 398,296 370,305 345,138 323,567 323,567 309,186 268,930 6.76%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - 871 -
Div Payout % - - - - - - 12.12% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 398,296 370,305 345,138 323,567 323,567 309,186 268,930 6.76%
NOSH 362,581 359,519 359,519 359,519 359,519 359,519 269,639 5.05%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 11.99% 15.01% 10.27% 8.61% 11.81% 12.82% 16.88% -
ROE 2.17% 2.72% 1.85% 1.51% 1.93% 1.89% 2.67% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 19.98 18.74 16.85 15.69 14.69 12.78 17.11 2.61%
EPS 2.39 2.80 1.78 1.36 1.73 1.63 2.00 3.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 1.10 1.03 0.96 0.90 0.90 0.86 1.08 0.30%
Adjusted Per Share Value based on latest NOSH - 359,519
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 19.88 18.51 16.65 15.50 14.51 12.63 11.71 9.21%
EPS 2.38 2.77 1.76 1.34 1.71 1.61 1.98 3.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
NAPS 1.0945 1.0176 0.9484 0.8891 0.8891 0.8496 0.739 6.76%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.22 1.64 2.08 1.39 1.91 2.94 3.80 -
P/RPS 11.11 8.75 12.34 8.86 13.00 23.00 22.20 -10.89%
P/EPS 92.88 58.48 116.90 102.24 110.10 180.62 131.55 -5.63%
EY 1.08 1.71 0.86 0.98 0.91 0.55 0.76 6.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
P/NAPS 2.02 1.59 2.17 1.54 2.12 3.42 3.52 -8.83%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 28/02/22 18/02/21 26/02/20 28/02/19 27/02/18 24/02/17 -
Price 2.22 1.64 1.88 1.30 1.65 2.64 4.41 -
P/RPS 11.11 8.75 11.16 8.29 11.23 20.65 25.77 -13.07%
P/EPS 92.88 58.48 105.66 95.62 95.11 162.19 152.67 -7.94%
EY 1.08 1.71 0.95 1.05 1.05 0.62 0.66 8.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
P/NAPS 2.02 1.59 1.96 1.44 1.83 3.07 4.08 -11.05%

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